{"meta":{"as_of":"2026-09-19","revision":5,"skeleton":false,"compiled_at":"2026-09-19T20:45:32.436167+00:00","extract_url":null,"extract_form":null,"authored_hash":"17139cecc034039e2dd25a3b2cdf3c56","extract_filed":null,"extract_source":"authored","generated_hash":"995c3d5f06bf7b416623b9b2bec6fe75","research_stage":"operating_scenarios","business_authored":true,"extract_accession":null,"research_reviewed_at":"2026-09-19"},"model":{"entity":"HIMS & HERS HEALTH, INC.","source":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","quarters":[{"cfo":{"value":85267000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-03","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001773751-25-000354","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"fcf":null,"cash":{"value":165518000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-03","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001773751-25-000354","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"capex":null,"revenue":{"value":401556000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-03","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001773751-25-000354","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"net_income":{"value":75588000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-03","concept":"NetIncomeLoss","accession":"0001773751-25-000354","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"period_end":"2024-09-30","eps_diluted":{"value":0.32,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-03","concept":"EarningsPerShareDiluted","accession":"0001773751-25-000354","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"fiscal_label":"2024Q3","gross_profit":{"value":317886000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-03","concept":"GrossProfit","accession":"0001773751-25-000354","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":{"value":235069539.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-03","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001773751-25-000354","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"operating_income":{"value":22374000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-03","concept":"OperatingIncomeLoss","accession":"0001773751-25-000354","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}}},{"cfo":{"value":86385000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-23","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001773751-26-000022","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"fcf":null,"cash":{"value":220584000.0,"provenance":{"form":"10-K","class":"reported","filed":"2026-02-23","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001773751-26-000022","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"capex":null,"revenue":{"value":481139000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-23","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001773751-26-000022","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"net_income":{"value":26025000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-23","concept":"NetIncomeLoss","accession":"0001773751-26-000022","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"period_end":"2024-12-31","eps_diluted":null,"fiscal_label":"2024Q4","gross_profit":{"value":369541000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-23","concept":"GrossProfit","accession":"0001773751-26-000022","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":null,"operating_income":{"value":18596000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-23","concept":"OperatingIncomeLoss","accession":"0001773751-26-000022","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}}},{"cfo":{"value":109090000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-11","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001773751-26-000076","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"fcf":null,"cash":{"value":273736000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-11","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001773751-26-000076","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"capex":null,"revenue":{"value":586010000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-11","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001773751-26-000076","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"net_income":{"value":49485000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-10","concept":"NetIncomeLoss","accession":"0001773751-26-000163","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"period_end":"2025-03-31","eps_diluted":{"value":0.2,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-11","concept":"EarningsPerShareDiluted","accession":"0001773751-26-000076","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"fiscal_label":"2025Q1","gross_profit":{"value":430689000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-11","concept":"GrossProfit","accession":"0001773751-26-000076","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":{"value":246610232.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-11","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001773751-26-000076","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"operating_income":{"value":57897000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-11","concept":"OperatingIncomeLoss","accession":"0001773751-26-000076","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}}},{"cfo":{"value":-19117000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-10","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001773751-26-000163","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"fcf":null,"cash":{"value":1124582000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-10","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001773751-26-000163","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"capex":null,"revenue":{"value":544833000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-10","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001773751-26-000163","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"net_income":{"value":42505000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-10","concept":"NetIncomeLoss","accession":"0001773751-26-000163","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"period_end":"2025-06-30","eps_diluted":{"value":0.17,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-10","concept":"EarningsPerShareDiluted","accession":"0001773751-26-000163","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"fiscal_label":"2025Q2","gross_profit":{"value":416196000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-10","concept":"GrossProfit","accession":"0001773751-26-000163","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":{"value":256779292.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-10","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001773751-26-000163","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"operating_income":{"value":26723000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-10","concept":"OperatingIncomeLoss","accession":"0001773751-26-000163","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}}},{"cfo":{"value":148721000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-03","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001773751-25-000354","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"fcf":null,"cash":{"value":345778000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-03","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001773751-25-000354","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"capex":null,"revenue":{"value":598976000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-03","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001773751-25-000354","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"net_income":{"value":15774000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-03","concept":"NetIncomeLoss","accession":"0001773751-25-000354","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"period_end":"2025-09-30","eps_diluted":{"value":0.06,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-03","concept":"EarningsPerShareDiluted","accession":"0001773751-25-000354","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"fiscal_label":"2025Q3","gross_profit":{"value":442058000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-03","concept":"GrossProfit","accession":"0001773751-25-000354","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":{"value":248675710.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-03","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001773751-25-000354","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"operating_income":{"value":11807000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-03","concept":"OperatingIncomeLoss","accession":"0001773751-25-000354","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}}},{"cfo":{"value":61312000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-23","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001773751-26-000022","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"fcf":null,"cash":{"value":228616000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-10","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001773751-26-000163","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"capex":null,"revenue":{"value":617818000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-23","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001773751-26-000022","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"net_income":{"value":20601000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-23","concept":"NetIncomeLoss","accession":"0001773751-26-000022","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"period_end":"2025-12-31","eps_diluted":null,"fiscal_label":"2025Q4","gross_profit":{"value":444435000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-23","concept":"GrossProfit","accession":"0001773751-26-000022","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":null,"operating_income":{"value":9186000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-23","concept":"OperatingIncomeLoss","accession":"0001773751-26-000022","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}}},{"cfo":{"value":89356000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-11","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001773751-26-000076","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"fcf":null,"cash":{"value":222266000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-11","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001773751-26-000076","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"capex":null,"revenue":{"value":608104000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-11","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001773751-26-000076","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"net_income":{"value":-92115000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-10","concept":"NetIncomeLoss","accession":"0001773751-26-000163","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"period_end":"2026-03-31","eps_diluted":{"value":-0.4,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-11","concept":"EarningsPerShareDiluted","accession":"0001773751-26-000076","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"fiscal_label":"2026Q1","gross_profit":{"value":396787000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-11","concept":"GrossProfit","accession":"0001773751-26-000076","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":{"value":228357303.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-11","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001773751-26-000076","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"operating_income":{"value":-78323000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-11","concept":"OperatingIncomeLoss","accession":"0001773751-26-000076","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}}},{"cfo":{"value":-35939000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-10","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001773751-26-000163","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"fcf":null,"cash":{"value":609811000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-10","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001773751-26-000163","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"capex":null,"revenue":{"value":753214000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-10","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001773751-26-000163","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"net_income":{"value":-86290000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-10","concept":"NetIncomeLoss","accession":"0001773751-26-000163","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"period_end":"2026-06-30","eps_diluted":{"value":-0.37,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-10","concept":"EarningsPerShareDiluted","accession":"0001773751-26-000163","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"fiscal_label":"2026Q2","gross_profit":{"value":480803000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-10","concept":"GrossProfit","accession":"0001773751-26-000163","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":{"value":231746126.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-10","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001773751-26-000163","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}},"operating_income":{"value":-97192000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-10","concept":"OperatingIncomeLoss","accession":"0001773751-26-000163","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001773751.json","retrieved_at":"2026-09-19T20:45:32+00:00","reviewed_through":null}}}],"retrieved_at":"2026-09-19T20:45:32+00:00"},"notes":[],"memory":{"as_of":"2026-09-18","bands":{"1d":{"p10":-2.726,"p50":-0.088,"p90":2.815,"p_up":0.48},"5d":{"p10":-6.688,"p50":0.107,"p90":9.106,"p_up":0.507},"10d":{"p10":-7.867,"p50":0.29,"p90":11.427,"p_up":0.523}},"state":"up/below/off/stuck/ordinary/weak/some","reason":null,"coverage":"ok","analogs_n":300,"disclaimer":"Historical distributions of what followed similar states, measured before today's news. Not a forecast; no side."},"schema":"company_file.v1","thesis":{"view":"Revenue growth is strong, but the business mix and capital commitments have changed materially. Q2 gross margin fell to 64% as the branded medicine and international mix expanded. H1 adjusted EBITDA of $104.603M coexisted with negative $15.161M company FCF before award withholding and acquisition payments. The operating model separates those economics from a deliberately explicit all-cash Eucalyptus funding stress.","scenario_ranges":"Explicit downside/base/upside business assumptions; not price targets, probabilities or historical market-memory bands.","what_changes_it":"Track US and international sales separately, normalized gross margin and net rebate/payable cash timing. Require the actual deferred-payment cash/share election and collections before assuming the uncommitted receivable facility can fund growth."},"no_side":true,"sources":[{"url":"https://investors.hims.com/news/news-details/2026/Hims--Hers-Health-Inc--Reports-Second-Quarter-2026-Financial-Results/default.aspx","title":"August 10 Q2 results, geography, subscriber definition and outlook","retrieved":"2026-09-19"},{"url":"https://www.sec.gov/Archives/edgar/data/1773751/000177375126000163/hims-20260630.htm","title":"August 10 Form 10-Q: rebates, cash, legal reserve and acquisitions","retrieved":"2026-09-19"},{"url":"https://investors.hims.com/news/news-details/2026/Hims--Hers-Announces-Strategic-Shift-for-US-Weight-Loss-Business/","title":"March 9 strategic shift to branded weight-loss medicines","retrieved":"2026-09-19"}],"business":{"drivers":["US treatment mix, subscriber retention and shipment timing","Acquired international growth and integration economics","Rebate collections, supplier payments and acquisition funding"],"description":"Hims & Hers sells personalized health and wellness services through a consumer platform, including subscriptions and one-time purchases. US sales reflect treatment mix, price, retention and shipping cadence. Acquired international businesses, including Eucalyptus since June 2026, add a second growth channel. Branded weight-loss medicines, manufacturer rebates, pharmacy operations and deferred acquisition payments affect how reported growth becomes cash."},"earnings":{"source":"estimated from 10-Q filed 2026-08-10 plus 90 days","next_report_date":"2026-11-08"},"identity":{"cik":1773751,"sic":"8011","name":"Hims & Hers Health, Inc.","symbol":"HIMS","cluster":"Healthcare services & devices","exchange":"NYSE"},"research":{"risks":["Branded GLP-1 mix, supplier access and pharmacy economics can reduce margins.","Regulatory investigations, compounding rules and litigation outcomes remain uncertain.","Acquired international growth is not a comparable organic subscriber series.","Manufacturer rebates, supplier payables and an uncommitted facility can create timing strain.","Eucalyptus deferred payments, FX and cash/share elections change funding needs.","Existing reserves, contingent earnouts and technology milestones can consume cash."],"title":"Growth through a changing medicine mix and acquired geography","question":"How much cash remains after branded-product economics, rebate timing and acquisition commitments?","economics":"H1 revenue was $1,361.318M: US $1,151.739M and rest of world $209.579M. Gross profit was $877.590M, GAAP operating loss $175.515M and adjusted EBITDA $104.603M. CFO of $53.417M less $55.770M PP&E/intangibles and $12.808M software produced negative $15.161M company FCF. Award withholding consumed $62.324M, acquisition cash $318.108M and financing-classified earnouts $43.682M; another $7.058M operating earnout was already in CFO. Receivables used $328.987M while payables supplied $323.795M, so treating only the gross receivable change as cash burn would misstate the bridge. June manufacturer rebate receivables were $347.4M, and cash plus short-term investments $841.048M. Eucalyptus purchase accounting included $225M upfront, $683.9M deferred and $59.6M contingent fair value. Deferred payments can largely use shares subject to limits; the model separately stresses an all-cash election. The July $400M rebate facility is uncommitted. The $62.5M legal reserve is expensed already, with future payment timing unresolved.","change_note":"First sourced operating model after the branded-medicine shift and Eucalyptus close, with reserve-payment and acquisition-funding cash bridges.","checkpoints":[{"event":"Q3 execution","watch":"Compare $880M-$900M revenue and $75M-$95M adjusted EBITDA guidance with geographic mix and cash.","timing":"Q3 2026; release date unconfirmed","date_status":"estimated"},{"event":"Rebate collections and facility use","watch":"Reconcile gross rebate receivables, supplier payables and actual receivable-sale proceeds.","timing":"Each quarterly filing","date_status":"estimated"},{"event":"Eucalyptus payments and share elections","watch":"Replace equal all-cash stress phasing with disclosed settlement amounts; track share-limit and FX effects.","timing":"Six installments through 18 months after June close","date_status":"estimated"}],"countercase":"Strong sales can coexist with weaker gross margins, rebates tied up in receivables and heavy acquisition commitments. Adjusted EBITDA excludes cash costs as well as noncash expenses. Branded-drug access and the commercial agreement do not eliminate regulatory or litigation uncertainty, while stock settlement preserves cash by transferring dilution to owners.","limitations":["Forecasts are desk scenarios, not management guidance beyond the specifically sourced ranges. International growth includes acquisitions; no claim of an organic Eucalyptus revenue series is made.","Monthly revenue per average subscriber already uses total revenue. It is not multiplied by quarter-end subscribers and then supplemented with a second revenue stream. Shipping cadence can change recognition timing.","The March shift favors branded GLP-1 medicines with a different margin structure. The forecast does not carry the prior compounded-product gross margin into the new mix or assume regulatory disputes are resolved.","Manufacturer rebate receivables and related payables are modeled as a net timing exposure. The $400M July facility is uncommitted and is not cash on hand; no draw or sale proceeds are assumed.","Payment of the $62.5M June legal reserve is a desk timing assumption and reduces cash without repeating the already recognized expense. New matters could create additional expense or cash requirements.","The funding stress assumes all $683.9M Eucalyptus deferred consideration is paid in six equal cash installments through December 2027. Actual installments, AUD translation and cash/share elections can differ; this is deliberately a cash sensitivity, not the contractual payment schedule.","Other acquisition payables, earnouts and contingent milestones can require additional funding. No full balance sheet, facility capacity test, financing forecast, EPS or valuation is provided."],"reviewed_at":"2026-09-19"},"estimates":{"rows":[{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario. Revenue basis: Consolidated revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2026Q3","revenue":890000000.0},{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario. Revenue basis: Consolidated revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2026Q4","revenue":948682000.0},{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario. Revenue basis: Consolidated revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2027Q1","revenue":917153503.9},{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario. Revenue basis: Consolidated revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2027Q2","revenue":976967862.8499999}],"basis":"Desk base scenario from the operating model; not consensus. Revenue basis: Consolidated revenue ($M).","consensus":null,"revisions":[]},"scorecard":{"inside_5d":null,"notes_scored":0,"band_coverage_5d":null},"disclosure":"All positions in the Research Model Portfolio are simulated. No real money is invested in this model. Our research is free and is not tailored to any reader's financial circumstances.","operating_model":{"cells":[{"id":"h1_revenue","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 revenue","value":1361.318,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1773751/000177375126000163/hims-20260630.htm","source_date":"2026-08-10"},{"id":"h1_us","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 us","value":1151.739,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1773751/000177375126000163/hims-20260630.htm","source_date":"2026-08-10"},{"id":"h1_international","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 international","value":209.579,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1773751/000177375126000163/hims-20260630.htm","source_date":"2026-08-10"},{"id":"h1_gross_profit","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 gross profit","value":877.59,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1773751/000177375126000163/hims-20260630.htm","source_date":"2026-08-10"},{"id":"h1_adjusted_ebitda","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 adjusted ebitda","value":104.603,"period":"H1 2026","formula":null,"source_url":"https://investors.hims.com/news/news-details/2026/Hims--Hers-Health-Inc--Reports-Second-Quarter-2026-Financial-Results/default.aspx","source_date":"2026-08-10"},{"id":"h1_operating_income","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 operating income","value":-175.515,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1773751/000177375126000163/hims-20260630.htm","source_date":"2026-08-10"},{"id":"h1_cfo","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 cfo","value":53.417,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1773751/000177375126000163/hims-20260630.htm","source_date":"2026-08-10"},{"id":"h1_capex","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 capex","value":55.77,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1773751/000177375126000163/hims-20260630.htm","source_date":"2026-08-10"},{"id":"h1_software","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 software","value":12.808,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1773751/000177375126000163/hims-20260630.htm","source_date":"2026-08-10"},{"id":"h1_withholding","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 withholding","value":62.324,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1773751/000177375126000163/hims-20260630.htm","source_date":"2026-08-10"},{"id":"h1_acquisition_cash","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 acquisition cash","value":318.108,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1773751/000177375126000163/hims-20260630.htm","source_date":"2026-08-10"},{"id":"h1_financing_earnout","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 financing earnout","value":43.682,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1773751/000177375126000163/hims-20260630.htm","source_date":"2026-08-10"},{"id":"h1_operating_earnout","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 operating earnout","value":7.058,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1773751/000177375126000163/hims-20260630.htm","source_date":"2026-08-10"},{"id":"h1_sbc","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 sbc","value":78.978,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1773751/000177375126000163/hims-20260630.htm","source_date":"2026-08-10"},{"id":"h1_da","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 da","value":51.43,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1773751/000177375126000163/hims-20260630.htm","source_date":"2026-08-10"},{"id":"h1_legal_expense","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 legal expense","value":62.5,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1773751/000177375126000163/hims-20260630.htm","source_date":"2026-08-10"},{"id":"h1_receivables_use","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 receivables use","value":328.987,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1773751/000177375126000163/hims-20260630.htm","source_date":"2026-08-10"},{"id":"h1_payables_source","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 payables source","value":323.795,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1773751/000177375126000163/hims-20260630.htm","source_date":"2026-08-10"},{"id":"h1_fcf","case":"shared","kind":"derived","unit":"USD_millions","basis":"Generic historical PP&E/intangible cash scope.","label":"H1 cash after PP&E/intangibles","value":-2.3530000000000015,"period":"H1 2026","formula":{"op":"subtract","refs":["h1_cfo","h1_capex"]},"source_url":null,"source_date":null},{"id":"h1_company_fcf","case":"shared","kind":"derived","unit":"USD_millions","basis":"Includes capitalized software; no adjustment for ordinary equity tax withholding.","label":"H1 company FCF","value":-15.161000000000001,"period":"H1 2026","formula":{"op":"subtract","refs":["h1_fcf","h1_software"]},"source_url":null,"source_date":null},{"id":"h1_capital_uses","case":"shared","kind":"derived","unit":"USD_millions","basis":"Operating earnout cash of $7.058M is already included in CFO and is not deducted twice.","label":"H1 acquisition and award capital cash","value":424.11400000000003,"period":"H1 2026","formula":{"op":"sum","refs":["h1_withholding","h1_acquisition_cash","h1_financing_earnout"]},"source_url":null,"source_date":null},{"id":"h1_funding_cash","case":"shared","kind":"derived","unit":"USD_millions","basis":"Historical capital uses; forecast column is an explicit Eucalyptus cash-payment sensitivity, not total cash movement.","label":"H1 cash after acquisition and awards","value":-439.27500000000003,"period":"H1 2026","formula":{"op":"subtract","refs":["h1_company_fcf","h1_capital_uses"]},"source_url":null,"source_date":null},{"id":"h1_net_ar_ap_use","case":"shared","kind":"derived","unit":"USD_millions","basis":"Partial working-capital reconciliation, not the entire CFO bridge.","label":"H1 receivable use less payable funding","value":5.192000000000007,"period":"H1 2026","formula":{"op":"subtract","refs":["h1_receivables_use","h1_payables_source"]},"source_url":null,"source_date":null},{"id":"cash","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"cash","value":609.811,"period":"June 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1773751/000177375126000163/hims-20260630.htm","source_date":"2026-08-10"},{"id":"short_term_investments","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"short term investments","value":231.237,"period":"June 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1773751/000177375126000163/hims-20260630.htm","source_date":"2026-08-10"},{"id":"rebate_receivables","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"rebate receivables","value":347.4,"period":"June 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1773751/000177375126000163/hims-20260630.htm","source_date":"2026-08-10"},{"id":"legal_reserve","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"legal reserve","value":62.5,"period":"June 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1773751/000177375126000163/hims-20260630.htm","source_date":"2026-08-10"},{"id":"debt_carrying","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"debt carrying","value":1365.299,"period":"June 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1773751/000177375126000163/hims-20260630.htm","source_date":"2026-08-10"},{"id":"acquisition_payables_current","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"acquisition payables current","value":537.381,"period":"June 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1773751/000177375126000163/hims-20260630.htm","source_date":"2026-08-10"},{"id":"acquisition_payables_long","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"acquisition payables long","value":165.624,"period":"June 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1773751/000177375126000163/hims-20260630.htm","source_date":"2026-08-10"},{"id":"earnout_current","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"earnout current","value":81.364,"period":"June 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1773751/000177375126000163/hims-20260630.htm","source_date":"2026-08-10"},{"id":"earnout_long","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"earnout long","value":81.6,"period":"June 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1773751/000177375126000163/hims-20260630.htm","source_date":"2026-08-10"},{"id":"liquidity","case":"shared","kind":"derived","unit":"USD_millions","basis":"Excludes prospective financing and the uncommitted rebate facility.","label":"Cash and short-term investments","value":841.048,"period":"June 2026","formula":{"op":"sum","refs":["cash","short_term_investments"]},"source_url":null,"source_date":null},{"id":"acquisition_payables","case":"shared","kind":"derived","unit":"USD_millions","basis":"All acquisitions; not a second claim added on top of the Eucalyptus portion.","label":"Total acquisition payables","value":703.005,"period":"June 2026","formula":{"op":"sum","refs":["acquisition_payables_current","acquisition_payables_long"]},"source_url":null,"source_date":null},{"id":"earnout_liabilities","case":"shared","kind":"derived","unit":"USD_millions","basis":"All-acquisition balance-sheet amounts; not the narrower fair-value subset.","label":"Current and long-term earnout liabilities","value":162.964,"period":"June 2026","formula":{"op":"sum","refs":["earnout_current","earnout_long"]},"source_url":null,"source_date":null},{"id":"eucalyptus_upfront","case":"shared","kind":"reported","unit":"USD_millions","basis":"Disclosed transaction/facility amount; not necessarily paid or immediately available cash.","label":"eucalyptus upfront","value":225.0,"period":"2026 transactions","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1773751/000177375126000163/hims-20260630.htm","source_date":"2026-08-10"},{"id":"eucalyptus_deferred","case":"shared","kind":"reported","unit":"USD_millions","basis":"Disclosed transaction/facility amount; not necessarily paid or immediately available cash.","label":"eucalyptus deferred","value":683.9,"period":"2026 transactions","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1773751/000177375126000163/hims-20260630.htm","source_date":"2026-08-10"},{"id":"eucalyptus_contingent_fair_value","case":"shared","kind":"reported","unit":"USD_millions","basis":"Disclosed transaction/facility amount; not necessarily paid or immediately available cash.","label":"eucalyptus contingent fair value","value":59.6,"period":"2026 transactions","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1773751/000177375126000163/hims-20260630.htm","source_date":"2026-08-10"},{"id":"eucalyptus_earnout_maximum","case":"shared","kind":"reported","unit":"USD_millions","basis":"Disclosed transaction/facility amount; not necessarily paid or immediately available cash.","label":"eucalyptus earnout maximum","value":96.6,"period":"2026 transactions","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1773751/000177375126000163/hims-20260630.htm","source_date":"2026-08-10"},{"id":"rebate_facility_limit","case":"shared","kind":"reported","unit":"USD_millions","basis":"Disclosed transaction/facility amount; not necessarily paid or immediately available cash.","label":"rebate facility limit","value":400.0,"period":"2026 transactions","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1773751/000177375126000163/hims-20260630.htm","source_date":"2026-08-10"},{"id":"peptide_milestone_maximum","case":"shared","kind":"reported","unit":"USD_millions","basis":"Disclosed transaction/facility amount; not necessarily paid or immediately available cash.","label":"peptide milestone maximum","value":30.0,"period":"2026 transactions","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1773751/000177375126000163/hims-20260630.htm","source_date":"2026-08-10"},{"id":"six","case":"shared","kind":"assumption","unit":"ratio","basis":"Six equal amounts are a desk stress convention, not disclosed contractual installment sizes.","label":"Deferred-payment stress installment count","value":6.0,"period":"Model","formula":null,"source_url":null,"source_date":null},{"id":"cash_installment_stress","case":"shared","kind":"derived","unit":"USD_millions","basis":"All-cash, equal six-quarter sensitivity; actual cash/share election and FX can differ.","label":"Quarterly all-cash deferred-payment stress","value":113.98333333333333,"period":"2026-2027","formula":{"op":"divide","refs":["eucalyptus_deferred","six"]},"source_url":null,"source_date":null},{"id":"fy26_revenue_guide_low","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"FY2026 revenue outlook low","value":3100.0,"period":"FY2026","formula":null,"source_url":"https://investors.hims.com/news/news-details/2026/Hims--Hers-Health-Inc--Reports-Second-Quarter-2026-Financial-Results/default.aspx","source_date":"2026-08-10"},{"id":"fy26_revenue_guide_high","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"FY2026 revenue outlook high","value":3300.0,"period":"FY2026","formula":null,"source_url":"https://investors.hims.com/news/news-details/2026/Hims--Hers-Health-Inc--Reports-Second-Quarter-2026-Financial-Results/default.aspx","source_date":"2026-08-10"},{"id":"two","case":"shared","kind":"assumption","unit":"ratio","basis":"Arithmetic constant.","label":"Midpoint divisor","value":2.0,"period":"Model","formula":null,"source_url":null,"source_date":null},{"id":"fy26_revenue_guide_sum","case":"shared","kind":"derived","unit":"USD_millions","basis":"Arithmetic intermediate.","label":"FY2026 revenue outlook endpoint sum","value":6400.0,"period":"FY2026","formula":{"op":"sum","refs":["fy26_revenue_guide_low","fy26_revenue_guide_high"]},"source_url":null,"source_date":null},{"id":"fy26_revenue_guide","case":"shared","kind":"derived","unit":"USD_millions","basis":"Calculated midpoint of the company range; not an additional company forecast.","label":"FY2026 revenue outlook midpoint","value":3200.0,"period":"FY2026","formula":{"op":"divide","refs":["fy26_revenue_guide_sum","two"]},"source_url":null,"source_date":null},{"id":"q3_revenue_guide_low","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"Q3 revenue outlook low","value":880.0,"period":"2026Q3","formula":null,"source_url":"https://investors.hims.com/news/news-details/2026/Hims--Hers-Health-Inc--Reports-Second-Quarter-2026-Financial-Results/default.aspx","source_date":"2026-08-10"},{"id":"q3_revenue_guide_high","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"Q3 revenue outlook high","value":900.0,"period":"2026Q3","formula":null,"source_url":"https://investors.hims.com/news/news-details/2026/Hims--Hers-Health-Inc--Reports-Second-Quarter-2026-Financial-Results/default.aspx","source_date":"2026-08-10"},{"id":"q3_revenue_guide_sum","case":"shared","kind":"derived","unit":"USD_millions","basis":"Arithmetic intermediate.","label":"Q3 revenue outlook endpoint sum","value":1780.0,"period":"2026Q3","formula":{"op":"sum","refs":["q3_revenue_guide_low","q3_revenue_guide_high"]},"source_url":null,"source_date":null},{"id":"q3_revenue_guide","case":"shared","kind":"derived","unit":"USD_millions","basis":"Calculated midpoint of the company range; not an additional company forecast.","label":"Q3 revenue outlook midpoint","value":890.0,"period":"2026Q3","formula":{"op":"divide","refs":["q3_revenue_guide_sum","two"]},"source_url":null,"source_date":null},{"id":"fy26_adjusted_guide_low","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"FY2026 adjusted EBITDA outlook low","value":275.0,"period":"FY2026","formula":null,"source_url":"https://investors.hims.com/news/news-details/2026/Hims--Hers-Health-Inc--Reports-Second-Quarter-2026-Financial-Results/default.aspx","source_date":"2026-08-10"},{"id":"fy26_adjusted_guide_high","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"FY2026 adjusted EBITDA outlook high","value":325.0,"period":"FY2026","formula":null,"source_url":"https://investors.hims.com/news/news-details/2026/Hims--Hers-Health-Inc--Reports-Second-Quarter-2026-Financial-Results/default.aspx","source_date":"2026-08-10"},{"id":"fy26_adjusted_guide_sum","case":"shared","kind":"derived","unit":"USD_millions","basis":"Arithmetic intermediate.","label":"FY2026 adjusted EBITDA outlook endpoint sum","value":600.0,"period":"FY2026","formula":{"op":"sum","refs":["fy26_adjusted_guide_low","fy26_adjusted_guide_high"]},"source_url":null,"source_date":null},{"id":"fy26_adjusted_guide","case":"shared","kind":"derived","unit":"USD_millions","basis":"Calculated midpoint of the company range; not an additional company forecast.","label":"FY2026 adjusted EBITDA outlook midpoint","value":300.0,"period":"FY2026","formula":{"op":"divide","refs":["fy26_adjusted_guide_sum","two"]},"source_url":null,"source_date":null},{"id":"q3_adjusted_guide_low","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"Q3 adjusted EBITDA outlook low","value":75.0,"period":"2026Q3","formula":null,"source_url":"https://investors.hims.com/news/news-details/2026/Hims--Hers-Health-Inc--Reports-Second-Quarter-2026-Financial-Results/default.aspx","source_date":"2026-08-10"},{"id":"q3_adjusted_guide_high","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"Q3 adjusted EBITDA outlook high","value":95.0,"period":"2026Q3","formula":null,"source_url":"https://investors.hims.com/news/news-details/2026/Hims--Hers-Health-Inc--Reports-Second-Quarter-2026-Financial-Results/default.aspx","source_date":"2026-08-10"},{"id":"q3_adjusted_guide_sum","case":"shared","kind":"derived","unit":"USD_millions","basis":"Arithmetic intermediate.","label":"Q3 adjusted EBITDA outlook endpoint sum","value":170.0,"period":"2026Q3","formula":{"op":"sum","refs":["q3_adjusted_guide_low","q3_adjusted_guide_high"]},"source_url":null,"source_date":null},{"id":"q3_adjusted_guide","case":"shared","kind":"derived","unit":"USD_millions","basis":"Calculated midpoint of the company range; not an additional company forecast.","label":"Q3 adjusted EBITDA outlook midpoint","value":85.0,"period":"2026Q3","formula":{"op":"divide","refs":["q3_adjusted_guide_sum","two"]},"source_url":null,"source_date":null},{"id":"downside_delivery","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk scenario multiplier.","label":"2026 sales delivery / guide midpoint","value":0.95,"period":"FY2026","formula":null,"source_url":null,"source_date":null},{"id":"downside_adjfactor","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk scenario multiplier.","label":"2026 adjusted EBITDA / guide midpoint","value":0.82,"period":"FY2026","formula":null,"source_url":null,"source_date":null},{"id":"downside_fy26_revenue_target","case":"downside","kind":"derived","unit":"USD_millions","basis":"Guidance midpoint times explicit scenario sensitivity.","label":"FY2026 revenue","value":3040.0,"period":"FY2026","formula":{"op":"multiply","refs":["fy26_revenue_guide","downside_delivery"]},"source_url":null,"source_date":null},{"id":"downside_h2_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Full year less H1 actual.","label":"H2 revenue","value":1678.682,"period":"H2 2026","formula":{"op":"subtract","refs":["downside_fy26_revenue_target","h1_revenue"]},"source_url":null,"source_date":null},{"id":"downside_fy26_adjusted_ebitda_target","case":"downside","kind":"derived","unit":"USD_millions","basis":"Guidance midpoint times explicit scenario sensitivity.","label":"FY2026 adjusted_ebitda","value":245.99999999999997,"period":"FY2026","formula":{"op":"multiply","refs":["fy26_adjusted_guide","downside_adjfactor"]},"source_url":null,"source_date":null},{"id":"downside_h2_adjusted_ebitda","case":"downside","kind":"derived","unit":"USD_millions","basis":"Full year less H1 actual.","label":"H2 adjusted_ebitda","value":141.397,"period":"H2 2026","formula":{"op":"subtract","refs":["downside_fy26_adjusted_ebitda_target","h1_adjusted_ebitda"]},"source_url":null,"source_date":null},{"id":"downside_h2_us","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk geographic allocation; consolidated guidance does not specify these quarterly US values.","label":"H2 US revenue","value":1340.0,"period":"H2 2026","formula":null,"source_url":null,"source_date":null},{"id":"downside_fy26_us","case":"downside","kind":"derived","unit":"USD_millions","basis":"Actual plus forecast US sales.","label":"FY2026 US revenue","value":2491.739,"period":"FY2026","formula":{"op":"sum","refs":["h1_us","downside_h2_us"]},"source_url":null,"source_date":null},{"id":"downside_fy26_international","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes June Eucalyptus acquisition; not an organic-growth measure.","label":"FY2026 rest-of-world revenue","value":548.261,"period":"FY2026","formula":{"op":"subtract","refs":["downside_fy26_revenue_target","downside_fy26_us"]},"source_url":null,"source_date":null},{"id":"downside_us_growth","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk annual growth including existing acquired perimeter.","label":"FY2027 us growth multiplier","value":1.1,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"downside_fy27_us","case":"downside","kind":"derived","unit":"USD_millions","basis":"No second Eucalyptus revenue added after geographic growth.","label":"FY2027 us revenue","value":2740.9129000000003,"period":"FY2027","formula":{"op":"multiply","refs":["downside_fy26_us","downside_us_growth"]},"source_url":null,"source_date":null},{"id":"downside_international_growth","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk annual growth including existing acquired perimeter.","label":"FY2027 international growth multiplier","value":1.15,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"downside_fy27_international","case":"downside","kind":"derived","unit":"USD_millions","basis":"No second Eucalyptus revenue added after geographic growth.","label":"FY2027 international revenue","value":630.50015,"period":"FY2027","formula":{"op":"multiply","refs":["downside_fy26_international","downside_international_growth"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Scenario Q3 sales.","label":"Consolidated revenue","value":845.5,"period":"2026Q3","formula":{"op":"multiply","refs":["q3_revenue_guide","downside_delivery"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_us","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"US revenue","value":650.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_international","case":"downside","kind":"derived","unit":"USD_millions","basis":"Geographic residual includes acquired businesses.","label":"Rest-of-world revenue","value":195.5,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_revenue","downside_2026q3_us"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_adjusted_ebitda","case":"downside","kind":"derived","unit":"USD_millions","basis":"Scenario Q3 adjusted profit.","label":"Adjusted EBITDA","value":69.7,"period":"2026Q3","formula":{"op":"multiply","refs":["q3_adjusted_guide","downside_adjfactor"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_us_gross_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin: us","value":0.61,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_us_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk product mix and delivery margin, not a disclosed geographic margin.","label":"GAAP gross profit: us","value":396.5,"period":"2026Q3","formula":{"op":"multiply","refs":["downside_2026q3_us","downside_2026q3_us_gross_margin"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_international_gross_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin: international","value":0.51,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_international_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk product mix and delivery margin, not a disclosed geographic margin.","label":"GAAP gross profit: international","value":99.705,"period":"2026Q3","formula":{"op":"multiply","refs":["downside_2026q3_international","downside_2026q3_international_gross_margin"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Branded-product mix and acquired international economics; no return to old compounding margins assumed.","label":"GAAP gross profit proxy","value":496.205,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_us_gross","downside_2026q3_international_gross"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total equity compensation expense","value":47.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":40.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_sbc_payroll","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash employer payroll tax on equity","value":2.5,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_integration","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash transaction and integration expense","value":10.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_adjusted_exclusions","case":"downside","kind":"derived","unit":"USD_millions","basis":"Noncash costs and excluded cash costs are distinct. No repeat of the already booked legal reserve or assumed fair-value gain.","label":"GAAP operating costs excluded from adjusted EBITDA","value":99.5,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_sbc","downside_2026q3_da","downside_2026q3_sbc_payroll","downside_2026q3_integration"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Total SBC/DA includes the cost-of-sales portion once.","label":"GAAP operating income proxy","value":-29.799999999999997,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_adjusted_ebitda","downside_2026q3_adjusted_exclusions"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_net_cash_interest","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net cash interest income","value":3.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_cash_before_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Zero-coupon convert principal and proceeds are not operating cash.","label":"Operating income plus noncash costs and interest","value":60.2,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_operating_income","downside_2026q3_sbc","downside_2026q3_da","downside_2026q3_net_cash_interest"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_legal_payment","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk payment timing of an already recognized $62.5M expense; no new operating expense charged here.","label":"Payment of existing June legal reserve","value":62.5,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_net_rebate_payable_use","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Net timing assumption; does not deduct gross rebates again while retaining related payable funding. No facility monetization assumed.","label":"Net rebate/payable and other working-capital cash use","value":60.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_cash_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash tax allowance","value":5.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash integration and payroll costs remain in operating income and are not added back.","label":"Taxes, working capital and existing-reserve payments","value":127.5,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_legal_payment","downside_2026q3_net_rebate_payable_use","downside_2026q3_cash_tax"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Facility capacity, share issuance and M&A payments are outside operating cash.","label":"Operating cash flow","value":-67.3,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_cash_before_uses","downside_2026q3_cash_uses"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_ordinary_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Ordinary PP&E and intangible cash spending","value":32.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_peptide_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk timing allocates the up-to-$30M July agreement across 12 months, inside intangible/capital cash once; actual milestone achievement and accounting can differ.","label":"Peptide technology cash milestone assumption","value":5.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Technology milestone cash is included here, not deducted again below.","label":"PP&E and intangible cash purchases","value":37.0,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_ordinary_capex","downside_2026q3_peptide_cash"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_software","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized software cash","value":7.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Generic historical cash definition.","label":"CFO less PP&E/intangibles","value":-104.3,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_cfo","downside_2026q3_capex"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_company_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Matches the scope of current company FCF; acquisition consideration remains separate.","label":"CFO less PP&E/intangibles/software","value":-111.3,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_fcf","downside_2026q3_software"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_cash_election","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Assumed cash election in stress","value":1.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_deferred_cash_stress","case":"downside","kind":"derived","unit":"USD_millions","basis":"All-cash equal phasing is a sensitivity, not a contractual schedule or forecast of management election.","label":"Eucalyptus deferred cash stress","value":113.98333333333333,"period":"2026Q3","formula":{"op":"multiply","refs":["cash_installment_stress","downside_2026q3_cash_election"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_withholding","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Award tax withholding cash","value":35.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_funding_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Excludes additional earnouts, other acquisitions, buybacks and debt principal.","label":"Acquisition stress and equity award cash","value":148.98333333333335,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_deferred_cash_stress","downside_2026q3_withholding"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_funding_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Not consolidated change in cash or a liquidity covenant calculation.","label":"Cash after acquisition/award funding stress","value":-260.28333333333336,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_company_fcf","downside_2026q3_funding_uses"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Remaining annual revenue after H1 and Q3.","label":"Consolidated revenue","value":833.182,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_h2_revenue","downside_2026q3_revenue"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_us","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"US revenue","value":690.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_international","case":"downside","kind":"derived","unit":"USD_millions","basis":"Geographic residual includes acquired businesses.","label":"Rest-of-world revenue","value":143.18200000000002,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_revenue","downside_2026q4_us"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_adjusted_ebitda","case":"downside","kind":"derived","unit":"USD_millions","basis":"Remaining annual adjusted EBITDA.","label":"Adjusted EBITDA","value":71.69699999999999,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_h2_adjusted_ebitda","downside_2026q3_adjusted_ebitda"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_us_gross_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin: us","value":0.61,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_us_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk product mix and delivery margin, not a disclosed geographic margin.","label":"GAAP gross profit: us","value":420.9,"period":"2026Q4","formula":{"op":"multiply","refs":["downside_2026q4_us","downside_2026q4_us_gross_margin"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_international_gross_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin: international","value":0.51,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_international_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk product mix and delivery margin, not a disclosed geographic margin.","label":"GAAP gross profit: international","value":73.02282000000001,"period":"2026Q4","formula":{"op":"multiply","refs":["downside_2026q4_international","downside_2026q4_international_gross_margin"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Branded-product mix and acquired international economics; no return to old compounding margins assumed.","label":"GAAP gross profit proxy","value":493.92282,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_us_gross","downside_2026q4_international_gross"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total equity compensation expense","value":50.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":40.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_sbc_payroll","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash employer payroll tax on equity","value":2.5,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_integration","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash transaction and integration expense","value":8.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_adjusted_exclusions","case":"downside","kind":"derived","unit":"USD_millions","basis":"Noncash costs and excluded cash costs are distinct. No repeat of the already booked legal reserve or assumed fair-value gain.","label":"GAAP operating costs excluded from adjusted EBITDA","value":100.5,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_sbc","downside_2026q4_da","downside_2026q4_sbc_payroll","downside_2026q4_integration"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Total SBC/DA includes the cost-of-sales portion once.","label":"GAAP operating income proxy","value":-28.80300000000001,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_adjusted_ebitda","downside_2026q4_adjusted_exclusions"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_net_cash_interest","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net cash interest income","value":3.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_cash_before_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Zero-coupon convert principal and proceeds are not operating cash.","label":"Operating income plus noncash costs and interest","value":64.19699999999999,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_operating_income","downside_2026q4_sbc","downside_2026q4_da","downside_2026q4_net_cash_interest"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_legal_payment","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk payment timing of an already recognized $62.5M expense; no new operating expense charged here.","label":"Payment of existing June legal reserve","value":0.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_net_rebate_payable_use","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Net timing assumption; does not deduct gross rebates again while retaining related payable funding. No facility monetization assumed.","label":"Net rebate/payable and other working-capital cash use","value":40.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_cash_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash tax allowance","value":5.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash integration and payroll costs remain in operating income and are not added back.","label":"Taxes, working capital and existing-reserve payments","value":45.0,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_legal_payment","downside_2026q4_net_rebate_payable_use","downside_2026q4_cash_tax"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Facility capacity, share issuance and M&A payments are outside operating cash.","label":"Operating cash flow","value":19.19699999999999,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_cash_before_uses","downside_2026q4_cash_uses"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_ordinary_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Ordinary PP&E and intangible cash spending","value":32.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_peptide_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk timing allocates the up-to-$30M July agreement across 12 months, inside intangible/capital cash once; actual milestone achievement and accounting can differ.","label":"Peptide technology cash milestone assumption","value":10.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Technology milestone cash is included here, not deducted again below.","label":"PP&E and intangible cash purchases","value":42.0,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_ordinary_capex","downside_2026q4_peptide_cash"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_software","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized software cash","value":7.5,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Generic historical cash definition.","label":"CFO less PP&E/intangibles","value":-22.80300000000001,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_cfo","downside_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_company_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Matches the scope of current company FCF; acquisition consideration remains separate.","label":"CFO less PP&E/intangibles/software","value":-30.30300000000001,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_fcf","downside_2026q4_software"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_cash_election","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Assumed cash election in stress","value":1.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_deferred_cash_stress","case":"downside","kind":"derived","unit":"USD_millions","basis":"All-cash equal phasing is a sensitivity, not a contractual schedule or forecast of management election.","label":"Eucalyptus deferred cash stress","value":113.98333333333333,"period":"2026Q4","formula":{"op":"multiply","refs":["cash_installment_stress","downside_2026q4_cash_election"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_withholding","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Award tax withholding cash","value":38.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_funding_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Excludes additional earnouts, other acquisitions, buybacks and debt principal.","label":"Acquisition stress and equity award cash","value":151.98333333333335,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_deferred_cash_stress","downside_2026q4_withholding"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_funding_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Not consolidated change in cash or a liquidity covenant calculation.","label":"Cash after acquisition/award funding stress","value":-182.28633333333335,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_company_fcf","downside_2026q4_funding_uses"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual revenue quarter share","value":0.23,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_us","case":"downside","kind":"derived","unit":"USD_millions","basis":"US revenue timing assumption.","label":"US revenue","value":630.409967,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_fy27_us","downside_2027q1_weight"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_international","case":"downside","kind":"derived","unit":"USD_millions","basis":"Existing acquired perimeter; no further M&A assumed.","label":"Rest-of-world revenue","value":145.01503449999998,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_fy27_international","downside_2027q1_weight"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Two mutually exclusive geographic revenue streams.","label":"Consolidated revenue","value":775.4250015,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_us","downside_2027q1_international"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_us_gross_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin: us","value":0.61,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_us_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk product mix and delivery margin, not a disclosed geographic margin.","label":"GAAP gross profit: us","value":384.55007987000005,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_2027q1_us","downside_2027q1_us_gross_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_international_gross_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin: international","value":0.51,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_international_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk product mix and delivery margin, not a disclosed geographic margin.","label":"GAAP gross profit: international","value":73.95766759499999,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_2027q1_international","downside_2027q1_international_gross_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Branded-product mix and acquired international economics; no return to old compounding margins assumed.","label":"GAAP gross profit proxy","value":458.507747465,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_us_gross","downside_2027q1_international_gross"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total equity compensation expense","value":55.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":43.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_sbc_payroll","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash employer payroll tax on equity","value":3.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_integration","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash transaction and integration expense","value":5.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_opex_ratio","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Adjusted cash opex / revenue","value":0.52,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_adjusted_opex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk cost ratio excludes SBC, DA, employer equity taxes and integration costs.","label":"Adjusted cash operating expense","value":403.22100078,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_2027q1_revenue","downside_2027q1_opex_ratio"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_cogs_noncash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Provisional cost-of-revenue allocation; already included in total DA/SBC below.","label":"Noncash DA/SBC included in GAAP cost of sales","value":12.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_adjusted_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reconcile the GAAP gross-profit starting point before subtracting adjusted cash opex.","label":"Gross profit before cost-of-sales noncash charges","value":470.507747465,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_gross_profit","downside_2027q1_cogs_noncash"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_adjusted_ebitda","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk cash expense structure, not a company 2027 target.","label":"Adjusted EBITDA","value":67.28674668500003,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_adjusted_gross","downside_2027q1_adjusted_opex"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_adjusted_exclusions","case":"downside","kind":"derived","unit":"USD_millions","basis":"Noncash costs and excluded cash costs are distinct. No repeat of the already booked legal reserve or assumed fair-value gain.","label":"GAAP operating costs excluded from adjusted EBITDA","value":106.0,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_sbc","downside_2027q1_da","downside_2027q1_sbc_payroll","downside_2027q1_integration"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Total SBC/DA includes the cost-of-sales portion once.","label":"GAAP operating income proxy","value":-38.713253314999974,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_adjusted_ebitda","downside_2027q1_adjusted_exclusions"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_net_cash_interest","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net cash interest income","value":3.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_cash_before_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Zero-coupon convert principal and proceeds are not operating cash.","label":"Operating income plus noncash costs and interest","value":62.286746685000026,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_operating_income","downside_2027q1_sbc","downside_2027q1_da","downside_2027q1_net_cash_interest"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_legal_payment","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk payment timing of an already recognized $62.5M expense; no new operating expense charged here.","label":"Payment of existing June legal reserve","value":0.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_net_rebate_payable_use","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Net timing assumption; does not deduct gross rebates again while retaining related payable funding. No facility monetization assumed.","label":"Net rebate/payable and other working-capital cash use","value":35.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_cash_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash tax allowance","value":8.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash integration and payroll costs remain in operating income and are not added back.","label":"Taxes, working capital and existing-reserve payments","value":43.0,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_legal_payment","downside_2027q1_net_rebate_payable_use","downside_2027q1_cash_tax"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Facility capacity, share issuance and M&A payments are outside operating cash.","label":"Operating cash flow","value":19.286746685000026,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_cash_before_uses","downside_2027q1_cash_uses"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_ordinary_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Ordinary PP&E and intangible cash spending","value":35.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_peptide_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk timing allocates the up-to-$30M July agreement across 12 months, inside intangible/capital cash once; actual milestone achievement and accounting can differ.","label":"Peptide technology cash milestone assumption","value":10.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Technology milestone cash is included here, not deducted again below.","label":"PP&E and intangible cash purchases","value":45.0,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_ordinary_capex","downside_2027q1_peptide_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_software","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized software cash","value":8.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Generic historical cash definition.","label":"CFO less PP&E/intangibles","value":-25.713253314999974,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_cfo","downside_2027q1_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_company_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Matches the scope of current company FCF; acquisition consideration remains separate.","label":"CFO less PP&E/intangibles/software","value":-33.713253314999974,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_fcf","downside_2027q1_software"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_cash_election","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Assumed cash election in stress","value":1.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_deferred_cash_stress","case":"downside","kind":"derived","unit":"USD_millions","basis":"All-cash equal phasing is a sensitivity, not a contractual schedule or forecast of management election.","label":"Eucalyptus deferred cash stress","value":113.98333333333333,"period":"2027Q1","formula":{"op":"multiply","refs":["cash_installment_stress","downside_2027q1_cash_election"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_withholding","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Award tax withholding cash","value":41.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_funding_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Excludes additional earnouts, other acquisitions, buybacks and debt principal.","label":"Acquisition stress and equity award cash","value":154.98333333333335,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_deferred_cash_stress","downside_2027q1_withholding"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_funding_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Not consolidated change in cash or a liquidity covenant calculation.","label":"Cash after acquisition/award funding stress","value":-188.69658664833332,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_company_fcf","downside_2027q1_funding_uses"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual revenue quarter share","value":0.245,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_us","case":"downside","kind":"derived","unit":"USD_millions","basis":"US revenue timing assumption.","label":"US revenue","value":671.5236605,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_fy27_us","downside_2027q2_weight"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_international","case":"downside","kind":"derived","unit":"USD_millions","basis":"Existing acquired perimeter; no further M&A assumed.","label":"Rest-of-world revenue","value":154.47253675,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_fy27_international","downside_2027q2_weight"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Two mutually exclusive geographic revenue streams.","label":"Consolidated revenue","value":825.99619725,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_us","downside_2027q2_international"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_us_gross_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin: us","value":0.61,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_us_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk product mix and delivery margin, not a disclosed geographic margin.","label":"GAAP gross profit: us","value":409.629432905,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_2027q2_us","downside_2027q2_us_gross_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_international_gross_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin: international","value":0.51,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_international_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk product mix and delivery margin, not a disclosed geographic margin.","label":"GAAP gross profit: international","value":78.7809937425,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_2027q2_international","downside_2027q2_international_gross_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Branded-product mix and acquired international economics; no return to old compounding margins assumed.","label":"GAAP gross profit proxy","value":488.4104266475,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_us_gross","downside_2027q2_international_gross"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total equity compensation expense","value":59.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":43.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_sbc_payroll","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash employer payroll tax on equity","value":3.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_integration","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash transaction and integration expense","value":5.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_opex_ratio","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Adjusted cash opex / revenue","value":0.52,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_adjusted_opex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk cost ratio excludes SBC, DA, employer equity taxes and integration costs.","label":"Adjusted cash operating expense","value":429.51802257,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_2027q2_revenue","downside_2027q2_opex_ratio"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_cogs_noncash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Provisional cost-of-revenue allocation; already included in total DA/SBC below.","label":"Noncash DA/SBC included in GAAP cost of sales","value":12.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_adjusted_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reconcile the GAAP gross-profit starting point before subtracting adjusted cash opex.","label":"Gross profit before cost-of-sales noncash charges","value":500.4104266475,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_gross_profit","downside_2027q2_cogs_noncash"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_adjusted_ebitda","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk cash expense structure, not a company 2027 target.","label":"Adjusted EBITDA","value":70.89240407749998,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_adjusted_gross","downside_2027q2_adjusted_opex"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_adjusted_exclusions","case":"downside","kind":"derived","unit":"USD_millions","basis":"Noncash costs and excluded cash costs are distinct. No repeat of the already booked legal reserve or assumed fair-value gain.","label":"GAAP operating costs excluded from adjusted EBITDA","value":110.0,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_sbc","downside_2027q2_da","downside_2027q2_sbc_payroll","downside_2027q2_integration"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Total SBC/DA includes the cost-of-sales portion once.","label":"GAAP operating income proxy","value":-39.107595922500025,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_adjusted_ebitda","downside_2027q2_adjusted_exclusions"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_net_cash_interest","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net cash interest income","value":3.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_cash_before_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Zero-coupon convert principal and proceeds are not operating cash.","label":"Operating income plus noncash costs and interest","value":65.89240407749998,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_operating_income","downside_2027q2_sbc","downside_2027q2_da","downside_2027q2_net_cash_interest"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_legal_payment","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk payment timing of an already recognized $62.5M expense; no new operating expense charged here.","label":"Payment of existing June legal reserve","value":0.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_net_rebate_payable_use","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Net timing assumption; does not deduct gross rebates again while retaining related payable funding. No facility monetization assumed.","label":"Net rebate/payable and other working-capital cash use","value":25.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_cash_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash tax allowance","value":8.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash integration and payroll costs remain in operating income and are not added back.","label":"Taxes, working capital and existing-reserve payments","value":33.0,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_legal_payment","downside_2027q2_net_rebate_payable_use","downside_2027q2_cash_tax"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Facility capacity, share issuance and M&A payments are outside operating cash.","label":"Operating cash flow","value":32.892404077499975,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_cash_before_uses","downside_2027q2_cash_uses"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_ordinary_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Ordinary PP&E and intangible cash spending","value":35.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_peptide_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk timing allocates the up-to-$30M July agreement across 12 months, inside intangible/capital cash once; actual milestone achievement and accounting can differ.","label":"Peptide technology cash milestone assumption","value":5.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Technology milestone cash is included here, not deducted again below.","label":"PP&E and intangible cash purchases","value":40.0,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_ordinary_capex","downside_2027q2_peptide_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_software","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized software cash","value":8.5,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Generic historical cash definition.","label":"CFO less PP&E/intangibles","value":-7.107595922500025,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_cfo","downside_2027q2_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_company_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Matches the scope of current company FCF; acquisition consideration remains separate.","label":"CFO less PP&E/intangibles/software","value":-15.607595922500025,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_fcf","downside_2027q2_software"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_cash_election","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Assumed cash election in stress","value":1.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_deferred_cash_stress","case":"downside","kind":"derived","unit":"USD_millions","basis":"All-cash equal phasing is a sensitivity, not a contractual schedule or forecast of management election.","label":"Eucalyptus deferred cash stress","value":113.98333333333333,"period":"2027Q2","formula":{"op":"multiply","refs":["cash_installment_stress","downside_2027q2_cash_election"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_withholding","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Award tax withholding cash","value":44.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_funding_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Excludes additional earnouts, other acquisitions, buybacks and debt principal.","label":"Acquisition stress and equity award cash","value":157.98333333333335,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_deferred_cash_stress","downside_2027q2_withholding"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_funding_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Not consolidated change in cash or a liquidity covenant calculation.","label":"Cash after acquisition/award funding stress","value":-173.59092925583337,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_company_fcf","downside_2027q2_funding_uses"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual revenue quarter share","value":0.255,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_us","case":"downside","kind":"derived","unit":"USD_millions","basis":"US revenue timing assumption.","label":"US revenue","value":698.9327895000001,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_fy27_us","downside_2027q3_weight"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_international","case":"downside","kind":"derived","unit":"USD_millions","basis":"Existing acquired perimeter; no further M&A assumed.","label":"Rest-of-world revenue","value":160.77753825,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_fy27_international","downside_2027q3_weight"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Two mutually exclusive geographic revenue streams.","label":"Consolidated revenue","value":859.7103277500001,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_us","downside_2027q3_international"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_us_gross_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin: us","value":0.61,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_us_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk product mix and delivery margin, not a disclosed geographic margin.","label":"GAAP gross profit: us","value":426.34900159500006,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q3_us","downside_2027q3_us_gross_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_international_gross_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin: international","value":0.51,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_international_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk product mix and delivery margin, not a disclosed geographic margin.","label":"GAAP gross profit: international","value":81.99654450749999,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q3_international","downside_2027q3_international_gross_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Branded-product mix and acquired international economics; no return to old compounding margins assumed.","label":"GAAP gross profit proxy","value":508.34554610250007,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_us_gross","downside_2027q3_international_gross"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total equity compensation expense","value":63.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":43.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_sbc_payroll","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash employer payroll tax on equity","value":3.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_integration","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash transaction and integration expense","value":5.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_opex_ratio","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Adjusted cash opex / revenue","value":0.52,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_adjusted_opex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk cost ratio excludes SBC, DA, employer equity taxes and integration costs.","label":"Adjusted cash operating expense","value":447.04937043000007,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q3_revenue","downside_2027q3_opex_ratio"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_cogs_noncash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Provisional cost-of-revenue allocation; already included in total DA/SBC below.","label":"Noncash DA/SBC included in GAAP cost of sales","value":12.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_adjusted_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reconcile the GAAP gross-profit starting point before subtracting adjusted cash opex.","label":"Gross profit before cost-of-sales noncash charges","value":520.3455461025001,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_gross_profit","downside_2027q3_cogs_noncash"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_adjusted_ebitda","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk cash expense structure, not a company 2027 target.","label":"Adjusted EBITDA","value":73.2961756725,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_adjusted_gross","downside_2027q3_adjusted_opex"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_adjusted_exclusions","case":"downside","kind":"derived","unit":"USD_millions","basis":"Noncash costs and excluded cash costs are distinct. No repeat of the already booked legal reserve or assumed fair-value gain.","label":"GAAP operating costs excluded from adjusted EBITDA","value":114.0,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_sbc","downside_2027q3_da","downside_2027q3_sbc_payroll","downside_2027q3_integration"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Total SBC/DA includes the cost-of-sales portion once.","label":"GAAP operating income proxy","value":-40.7038243275,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_adjusted_ebitda","downside_2027q3_adjusted_exclusions"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_net_cash_interest","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net cash interest income","value":3.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_cash_before_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Zero-coupon convert principal and proceeds are not operating cash.","label":"Operating income plus noncash costs and interest","value":68.2961756725,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_operating_income","downside_2027q3_sbc","downside_2027q3_da","downside_2027q3_net_cash_interest"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_legal_payment","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk payment timing of an already recognized $62.5M expense; no new operating expense charged here.","label":"Payment of existing June legal reserve","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_net_rebate_payable_use","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Net timing assumption; does not deduct gross rebates again while retaining related payable funding. No facility monetization assumed.","label":"Net rebate/payable and other working-capital cash use","value":30.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_cash_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash tax allowance","value":8.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash integration and payroll costs remain in operating income and are not added back.","label":"Taxes, working capital and existing-reserve payments","value":38.0,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_legal_payment","downside_2027q3_net_rebate_payable_use","downside_2027q3_cash_tax"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Facility capacity, share issuance and M&A payments are outside operating cash.","label":"Operating cash flow","value":30.2961756725,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_cash_before_uses","downside_2027q3_cash_uses"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_ordinary_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Ordinary PP&E and intangible cash spending","value":35.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_peptide_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk timing allocates the up-to-$30M July agreement across 12 months, inside intangible/capital cash once; actual milestone achievement and accounting can differ.","label":"Peptide technology cash milestone assumption","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Technology milestone cash is included here, not deducted again below.","label":"PP&E and intangible cash purchases","value":35.0,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_ordinary_capex","downside_2027q3_peptide_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_software","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized software cash","value":9.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Generic historical cash definition.","label":"CFO less PP&E/intangibles","value":-4.703824327500001,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_cfo","downside_2027q3_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_company_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Matches the scope of current company FCF; acquisition consideration remains separate.","label":"CFO less PP&E/intangibles/software","value":-13.703824327500001,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_fcf","downside_2027q3_software"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_cash_election","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Assumed cash election in stress","value":1.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_deferred_cash_stress","case":"downside","kind":"derived","unit":"USD_millions","basis":"All-cash equal phasing is a sensitivity, not a contractual schedule or forecast of management election.","label":"Eucalyptus deferred cash stress","value":113.98333333333333,"period":"2027Q3","formula":{"op":"multiply","refs":["cash_installment_stress","downside_2027q3_cash_election"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_withholding","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Award tax withholding cash","value":47.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_funding_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Excludes additional earnouts, other acquisitions, buybacks and debt principal.","label":"Acquisition stress and equity award cash","value":160.98333333333335,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_deferred_cash_stress","downside_2027q3_withholding"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_funding_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Not consolidated change in cash or a liquidity covenant calculation.","label":"Cash after acquisition/award funding stress","value":-174.68715766083335,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_company_fcf","downside_2027q3_funding_uses"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual revenue quarter share","value":0.27,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_us","case":"downside","kind":"derived","unit":"USD_millions","basis":"US revenue timing assumption.","label":"US revenue","value":740.0464830000001,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_fy27_us","downside_2027q4_weight"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_international","case":"downside","kind":"derived","unit":"USD_millions","basis":"Existing acquired perimeter; no further M&A assumed.","label":"Rest-of-world revenue","value":170.2350405,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_fy27_international","downside_2027q4_weight"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Two mutually exclusive geographic revenue streams.","label":"Consolidated revenue","value":910.2815235,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_us","downside_2027q4_international"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_us_gross_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin: us","value":0.61,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_us_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk product mix and delivery margin, not a disclosed geographic margin.","label":"GAAP gross profit: us","value":451.42835463000006,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_2027q4_us","downside_2027q4_us_gross_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_international_gross_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin: international","value":0.51,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_international_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk product mix and delivery margin, not a disclosed geographic margin.","label":"GAAP gross profit: international","value":86.819870655,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_2027q4_international","downside_2027q4_international_gross_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Branded-product mix and acquired international economics; no return to old compounding margins assumed.","label":"GAAP gross profit proxy","value":538.2482252850001,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_us_gross","downside_2027q4_international_gross"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total equity compensation expense","value":67.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":43.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_sbc_payroll","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash employer payroll tax on equity","value":3.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_integration","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash transaction and integration expense","value":5.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_opex_ratio","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Adjusted cash opex / revenue","value":0.52,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_adjusted_opex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk cost ratio excludes SBC, DA, employer equity taxes and integration costs.","label":"Adjusted cash operating expense","value":473.34639222000004,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_2027q4_revenue","downside_2027q4_opex_ratio"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_cogs_noncash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Provisional cost-of-revenue allocation; already included in total DA/SBC below.","label":"Noncash DA/SBC included in GAAP cost of sales","value":12.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_adjusted_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reconcile the GAAP gross-profit starting point before subtracting adjusted cash opex.","label":"Gross profit before cost-of-sales noncash charges","value":550.2482252850001,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_gross_profit","downside_2027q4_cogs_noncash"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_adjusted_ebitda","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk cash expense structure, not a company 2027 target.","label":"Adjusted EBITDA","value":76.90183306500006,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_adjusted_gross","downside_2027q4_adjusted_opex"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_adjusted_exclusions","case":"downside","kind":"derived","unit":"USD_millions","basis":"Noncash costs and excluded cash costs are distinct. No repeat of the already booked legal reserve or assumed fair-value gain.","label":"GAAP operating costs excluded from adjusted EBITDA","value":118.0,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_sbc","downside_2027q4_da","downside_2027q4_sbc_payroll","downside_2027q4_integration"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Total SBC/DA includes the cost-of-sales portion once.","label":"GAAP operating income proxy","value":-41.09816693499994,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_adjusted_ebitda","downside_2027q4_adjusted_exclusions"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_net_cash_interest","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net cash interest income","value":3.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_cash_before_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Zero-coupon convert principal and proceeds are not operating cash.","label":"Operating income plus noncash costs and interest","value":71.90183306500006,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_operating_income","downside_2027q4_sbc","downside_2027q4_da","downside_2027q4_net_cash_interest"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_legal_payment","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk payment timing of an already recognized $62.5M expense; no new operating expense charged here.","label":"Payment of existing June legal reserve","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_net_rebate_payable_use","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Net timing assumption; does not deduct gross rebates again while retaining related payable funding. No facility monetization assumed.","label":"Net rebate/payable and other working-capital cash use","value":20.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_cash_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash tax allowance","value":8.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash integration and payroll costs remain in operating income and are not added back.","label":"Taxes, working capital and existing-reserve payments","value":28.0,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_legal_payment","downside_2027q4_net_rebate_payable_use","downside_2027q4_cash_tax"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Facility capacity, share issuance and M&A payments are outside operating cash.","label":"Operating cash flow","value":43.90183306500006,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_cash_before_uses","downside_2027q4_cash_uses"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_ordinary_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Ordinary PP&E and intangible cash spending","value":35.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_peptide_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk timing allocates the up-to-$30M July agreement across 12 months, inside intangible/capital cash once; actual milestone achievement and accounting can differ.","label":"Peptide technology cash milestone assumption","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Technology milestone cash is included here, not deducted again below.","label":"PP&E and intangible cash purchases","value":35.0,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_ordinary_capex","downside_2027q4_peptide_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_software","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized software cash","value":9.5,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Generic historical cash definition.","label":"CFO less PP&E/intangibles","value":8.901833065000062,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_cfo","downside_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_company_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Matches the scope of current company FCF; acquisition consideration remains separate.","label":"CFO less PP&E/intangibles/software","value":-0.5981669349999379,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_fcf","downside_2027q4_software"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_cash_election","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Assumed cash election in stress","value":1.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_deferred_cash_stress","case":"downside","kind":"derived","unit":"USD_millions","basis":"All-cash equal phasing is a sensitivity, not a contractual schedule or forecast of management election.","label":"Eucalyptus deferred cash stress","value":113.98333333333333,"period":"2027Q4","formula":{"op":"multiply","refs":["cash_installment_stress","downside_2027q4_cash_election"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_withholding","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Award tax withholding cash","value":50.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_funding_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Excludes additional earnouts, other acquisitions, buybacks and debt principal.","label":"Acquisition stress and equity award cash","value":163.98333333333335,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_deferred_cash_stress","downside_2027q4_withholding"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_funding_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Not consolidated change in cash or a liquidity covenant calculation.","label":"Cash after acquisition/award funding stress","value":-164.5815002683333,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_company_fcf","downside_2027q4_funding_uses"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Consolidated revenue ($M)","value":3040.0,"period":"FY2026","formula":{"op":"sum","refs":["h1_revenue","downside_2026q3_revenue","downside_2026q4_revenue"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_us","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"US revenue ($M)","value":2491.739,"period":"FY2026","formula":{"op":"sum","refs":["h1_us","downside_2026q3_us","downside_2026q4_us"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_international","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Rest-of-world revenue ($M)","value":548.261,"period":"FY2026","formula":{"op":"sum","refs":["h1_international","downside_2026q3_international","downside_2026q4_international"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP gross profit proxy ($M)","value":1867.71782,"period":"FY2026","formula":{"op":"sum","refs":["h1_gross_profit","downside_2026q3_gross_profit","downside_2026q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_adjusted_ebitda","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Adjusted EBITDA ($M)","value":246.0,"period":"FY2026","formula":{"op":"sum","refs":["h1_adjusted_ebitda","downside_2026q3_adjusted_ebitda","downside_2026q4_adjusted_ebitda"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP operating income proxy ($M)","value":-234.118,"period":"FY2026","formula":{"op":"sum","refs":["h1_operating_income","downside_2026q3_operating_income","downside_2026q4_operating_income"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow ($M)","value":5.313999999999993,"period":"FY2026","formula":{"op":"sum","refs":["h1_cfo","downside_2026q3_cfo","downside_2026q4_cfo"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"PP&E and intangible cash purchases ($M)","value":134.77,"period":"FY2026","formula":{"op":"sum","refs":["h1_capex","downside_2026q3_capex","downside_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_software","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Capitalized software cash ($M)","value":27.308,"period":"FY2026","formula":{"op":"sum","refs":["h1_software","downside_2026q3_software","downside_2026q4_software"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E/intangibles ($M)","value":-129.45600000000002,"period":"FY2026","formula":{"op":"sum","refs":["h1_fcf","downside_2026q3_fcf","downside_2026q4_fcf"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_company_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E/intangibles/software ($M)","value":-156.764,"period":"FY2026","formula":{"op":"sum","refs":["h1_company_fcf","downside_2026q3_company_fcf","downside_2026q4_company_fcf"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_funding_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after acquisition/award funding stress ($M)","value":-881.8446666666667,"period":"FY2026","formula":{"op":"sum","refs":["h1_funding_cash","downside_2026q3_funding_cash","downside_2026q4_funding_cash"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Consolidated revenue ($M)","value":3371.41305,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_revenue","downside_2027q2_revenue","downside_2027q3_revenue","downside_2027q4_revenue"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_us","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"US revenue ($M)","value":2740.9129000000003,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_us","downside_2027q2_us","downside_2027q3_us","downside_2027q4_us"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_international","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Rest-of-world revenue ($M)","value":630.50015,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_international","downside_2027q2_international","downside_2027q3_international","downside_2027q4_international"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP gross profit proxy ($M)","value":1993.5119455000004,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_gross_profit","downside_2027q2_gross_profit","downside_2027q3_gross_profit","downside_2027q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_adjusted_ebitda","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Adjusted EBITDA ($M)","value":288.37715950000006,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_adjusted_ebitda","downside_2027q2_adjusted_ebitda","downside_2027q3_adjusted_ebitda","downside_2027q4_adjusted_ebitda"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP operating income proxy ($M)","value":-159.62284049999994,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_operating_income","downside_2027q2_operating_income","downside_2027q3_operating_income","downside_2027q4_operating_income"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow ($M)","value":126.37715950000006,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_cfo","downside_2027q2_cfo","downside_2027q3_cfo","downside_2027q4_cfo"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"PP&E and intangible cash purchases ($M)","value":155.0,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_capex","downside_2027q2_capex","downside_2027q3_capex","downside_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_software","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Capitalized software cash ($M)","value":35.0,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_software","downside_2027q2_software","downside_2027q3_software","downside_2027q4_software"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E/intangibles ($M)","value":-28.62284049999994,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_fcf","downside_2027q2_fcf","downside_2027q3_fcf","downside_2027q4_fcf"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_company_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E/intangibles/software ($M)","value":-63.62284049999994,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_company_fcf","downside_2027q2_company_fcf","downside_2027q3_company_fcf","downside_2027q4_company_fcf"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_funding_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after acquisition/award funding stress ($M)","value":-701.5561738333333,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_funding_cash","downside_2027q2_funding_cash","downside_2027q3_funding_cash","downside_2027q4_funding_cash"]},"source_url":null,"source_date":null},{"id":"base_delivery","case":"base","kind":"assumption","unit":"ratio","basis":"Desk scenario multiplier.","label":"2026 sales delivery / guide midpoint","value":1.0,"period":"FY2026","formula":null,"source_url":null,"source_date":null},{"id":"base_adjfactor","case":"base","kind":"assumption","unit":"ratio","basis":"Desk scenario multiplier.","label":"2026 adjusted EBITDA / guide midpoint","value":1.0,"period":"FY2026","formula":null,"source_url":null,"source_date":null},{"id":"base_fy26_revenue_target","case":"base","kind":"derived","unit":"USD_millions","basis":"Guidance midpoint times explicit scenario sensitivity.","label":"FY2026 revenue","value":3200.0,"period":"FY2026","formula":{"op":"multiply","refs":["fy26_revenue_guide","base_delivery"]},"source_url":null,"source_date":null},{"id":"base_h2_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Full year less H1 actual.","label":"H2 revenue","value":1838.682,"period":"H2 2026","formula":{"op":"subtract","refs":["base_fy26_revenue_target","h1_revenue"]},"source_url":null,"source_date":null},{"id":"base_fy26_adjusted_ebitda_target","case":"base","kind":"derived","unit":"USD_millions","basis":"Guidance midpoint times explicit scenario sensitivity.","label":"FY2026 adjusted_ebitda","value":300.0,"period":"FY2026","formula":{"op":"multiply","refs":["fy26_adjusted_guide","base_adjfactor"]},"source_url":null,"source_date":null},{"id":"base_h2_adjusted_ebitda","case":"base","kind":"derived","unit":"USD_millions","basis":"Full year less H1 actual.","label":"H2 adjusted_ebitda","value":195.397,"period":"H2 2026","formula":{"op":"subtract","refs":["base_fy26_adjusted_ebitda_target","h1_adjusted_ebitda"]},"source_url":null,"source_date":null},{"id":"base_h2_us","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk geographic allocation; consolidated guidance does not specify these quarterly US values.","label":"H2 US revenue","value":1405.0,"period":"H2 2026","formula":null,"source_url":null,"source_date":null},{"id":"base_fy26_us","case":"base","kind":"derived","unit":"USD_millions","basis":"Actual plus forecast US sales.","label":"FY2026 US revenue","value":2556.739,"period":"FY2026","formula":{"op":"sum","refs":["h1_us","base_h2_us"]},"source_url":null,"source_date":null},{"id":"base_fy26_international","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes June Eucalyptus acquisition; not an organic-growth measure.","label":"FY2026 rest-of-world revenue","value":643.261,"period":"FY2026","formula":{"op":"subtract","refs":["base_fy26_revenue_target","base_fy26_us"]},"source_url":null,"source_date":null},{"id":"base_us_growth","case":"base","kind":"assumption","unit":"ratio","basis":"Desk annual growth including existing acquired perimeter.","label":"FY2027 us growth multiplier","value":1.22,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"base_fy27_us","case":"base","kind":"derived","unit":"USD_millions","basis":"No second Eucalyptus revenue added after geographic growth.","label":"FY2027 us revenue","value":3119.22158,"period":"FY2027","formula":{"op":"multiply","refs":["base_fy26_us","base_us_growth"]},"source_url":null,"source_date":null},{"id":"base_international_growth","case":"base","kind":"assumption","unit":"ratio","basis":"Desk annual growth including existing acquired perimeter.","label":"FY2027 international growth multiplier","value":1.35,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"base_fy27_international","case":"base","kind":"derived","unit":"USD_millions","basis":"No second Eucalyptus revenue added after geographic growth.","label":"FY2027 international revenue","value":868.4023500000001,"period":"FY2027","formula":{"op":"multiply","refs":["base_fy26_international","base_international_growth"]},"source_url":null,"source_date":null},{"id":"base_2026q3_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Scenario Q3 sales.","label":"Consolidated revenue","value":890.0,"period":"2026Q3","formula":{"op":"multiply","refs":["q3_revenue_guide","base_delivery"]},"source_url":null,"source_date":null},{"id":"base_2026q3_us","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"US revenue","value":680.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_international","case":"base","kind":"derived","unit":"USD_millions","basis":"Geographic residual includes acquired businesses.","label":"Rest-of-world revenue","value":210.0,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_revenue","base_2026q3_us"]},"source_url":null,"source_date":null},{"id":"base_2026q3_adjusted_ebitda","case":"base","kind":"derived","unit":"USD_millions","basis":"Scenario Q3 adjusted profit.","label":"Adjusted EBITDA","value":85.0,"period":"2026Q3","formula":{"op":"multiply","refs":["q3_adjusted_guide","base_adjfactor"]},"source_url":null,"source_date":null},{"id":"base_2026q3_us_gross_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin: us","value":0.65,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_us_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk product mix and delivery margin, not a disclosed geographic margin.","label":"GAAP gross profit: us","value":442.0,"period":"2026Q3","formula":{"op":"multiply","refs":["base_2026q3_us","base_2026q3_us_gross_margin"]},"source_url":null,"source_date":null},{"id":"base_2026q3_international_gross_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin: international","value":0.55,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_international_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk product mix and delivery margin, not a disclosed geographic margin.","label":"GAAP gross profit: international","value":115.50000000000001,"period":"2026Q3","formula":{"op":"multiply","refs":["base_2026q3_international","base_2026q3_international_gross_margin"]},"source_url":null,"source_date":null},{"id":"base_2026q3_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Branded-product mix and acquired international economics; no return to old compounding margins assumed.","label":"GAAP gross profit proxy","value":557.5,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_us_gross","base_2026q3_international_gross"]},"source_url":null,"source_date":null},{"id":"base_2026q3_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total equity compensation expense","value":45.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":40.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_sbc_payroll","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash employer payroll tax on equity","value":2.5,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_integration","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash transaction and integration expense","value":10.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_adjusted_exclusions","case":"base","kind":"derived","unit":"USD_millions","basis":"Noncash costs and excluded cash costs are distinct. No repeat of the already booked legal reserve or assumed fair-value gain.","label":"GAAP operating costs excluded from adjusted EBITDA","value":97.5,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_sbc","base_2026q3_da","base_2026q3_sbc_payroll","base_2026q3_integration"]},"source_url":null,"source_date":null},{"id":"base_2026q3_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Total SBC/DA includes the cost-of-sales portion once.","label":"GAAP operating income proxy","value":-12.5,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_adjusted_ebitda","base_2026q3_adjusted_exclusions"]},"source_url":null,"source_date":null},{"id":"base_2026q3_net_cash_interest","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net cash interest income","value":3.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_cash_before_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Zero-coupon convert principal and proceeds are not operating cash.","label":"Operating income plus noncash costs and interest","value":75.5,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_operating_income","base_2026q3_sbc","base_2026q3_da","base_2026q3_net_cash_interest"]},"source_url":null,"source_date":null},{"id":"base_2026q3_legal_payment","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk payment timing of an already recognized $62.5M expense; no new operating expense charged here.","label":"Payment of existing June legal reserve","value":31.25,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_net_rebate_payable_use","case":"base","kind":"assumption","unit":"USD_millions","basis":"Net timing assumption; does not deduct gross rebates again while retaining related payable funding. No facility monetization assumed.","label":"Net rebate/payable and other working-capital cash use","value":25.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_cash_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash tax allowance","value":5.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash integration and payroll costs remain in operating income and are not added back.","label":"Taxes, working capital and existing-reserve payments","value":61.25,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_legal_payment","base_2026q3_net_rebate_payable_use","base_2026q3_cash_tax"]},"source_url":null,"source_date":null},{"id":"base_2026q3_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Facility capacity, share issuance and M&A payments are outside operating cash.","label":"Operating cash flow","value":14.25,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_cash_before_uses","base_2026q3_cash_uses"]},"source_url":null,"source_date":null},{"id":"base_2026q3_ordinary_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Ordinary PP&E and intangible cash spending","value":32.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_peptide_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk timing allocates the up-to-$30M July agreement across 12 months, inside intangible/capital cash once; actual milestone achievement and accounting can differ.","label":"Peptide technology cash milestone assumption","value":5.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Technology milestone cash is included here, not deducted again below.","label":"PP&E and intangible cash purchases","value":37.0,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_ordinary_capex","base_2026q3_peptide_cash"]},"source_url":null,"source_date":null},{"id":"base_2026q3_software","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized software cash","value":7.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Generic historical cash definition.","label":"CFO less PP&E/intangibles","value":-22.75,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_cfo","base_2026q3_capex"]},"source_url":null,"source_date":null},{"id":"base_2026q3_company_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Matches the scope of current company FCF; acquisition consideration remains separate.","label":"CFO less PP&E/intangibles/software","value":-29.75,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_fcf","base_2026q3_software"]},"source_url":null,"source_date":null},{"id":"base_2026q3_cash_election","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Assumed cash election in stress","value":1.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_deferred_cash_stress","case":"base","kind":"derived","unit":"USD_millions","basis":"All-cash equal phasing is a sensitivity, not a contractual schedule or forecast of management election.","label":"Eucalyptus deferred cash stress","value":113.98333333333333,"period":"2026Q3","formula":{"op":"multiply","refs":["cash_installment_stress","base_2026q3_cash_election"]},"source_url":null,"source_date":null},{"id":"base_2026q3_withholding","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Award tax withholding cash","value":35.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_funding_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Excludes additional earnouts, other acquisitions, buybacks and debt principal.","label":"Acquisition stress and equity award cash","value":148.98333333333335,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_deferred_cash_stress","base_2026q3_withholding"]},"source_url":null,"source_date":null},{"id":"base_2026q3_funding_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Not consolidated change in cash or a liquidity covenant calculation.","label":"Cash after acquisition/award funding stress","value":-178.73333333333335,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_company_fcf","base_2026q3_funding_uses"]},"source_url":null,"source_date":null},{"id":"base_2026q4_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Remaining annual revenue after H1 and Q3.","label":"Consolidated revenue","value":948.682,"period":"2026Q4","formula":{"op":"subtract","refs":["base_h2_revenue","base_2026q3_revenue"]},"source_url":null,"source_date":null},{"id":"base_2026q4_us","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"US revenue","value":725.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_international","case":"base","kind":"derived","unit":"USD_millions","basis":"Geographic residual includes acquired businesses.","label":"Rest-of-world revenue","value":223.68200000000002,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_revenue","base_2026q4_us"]},"source_url":null,"source_date":null},{"id":"base_2026q4_adjusted_ebitda","case":"base","kind":"derived","unit":"USD_millions","basis":"Remaining annual adjusted EBITDA.","label":"Adjusted EBITDA","value":110.39699999999999,"period":"2026Q4","formula":{"op":"subtract","refs":["base_h2_adjusted_ebitda","base_2026q3_adjusted_ebitda"]},"source_url":null,"source_date":null},{"id":"base_2026q4_us_gross_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin: us","value":0.65,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_us_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk product mix and delivery margin, not a disclosed geographic margin.","label":"GAAP gross profit: us","value":471.25,"period":"2026Q4","formula":{"op":"multiply","refs":["base_2026q4_us","base_2026q4_us_gross_margin"]},"source_url":null,"source_date":null},{"id":"base_2026q4_international_gross_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin: international","value":0.55,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_international_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk product mix and delivery margin, not a disclosed geographic margin.","label":"GAAP gross profit: international","value":123.02510000000002,"period":"2026Q4","formula":{"op":"multiply","refs":["base_2026q4_international","base_2026q4_international_gross_margin"]},"source_url":null,"source_date":null},{"id":"base_2026q4_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Branded-product mix and acquired international economics; no return to old compounding margins assumed.","label":"GAAP gross profit proxy","value":594.2751000000001,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_us_gross","base_2026q4_international_gross"]},"source_url":null,"source_date":null},{"id":"base_2026q4_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total equity compensation expense","value":48.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":40.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_sbc_payroll","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash employer payroll tax on equity","value":2.5,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_integration","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash transaction and integration expense","value":8.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_adjusted_exclusions","case":"base","kind":"derived","unit":"USD_millions","basis":"Noncash costs and excluded cash costs are distinct. No repeat of the already booked legal reserve or assumed fair-value gain.","label":"GAAP operating costs excluded from adjusted EBITDA","value":98.5,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_sbc","base_2026q4_da","base_2026q4_sbc_payroll","base_2026q4_integration"]},"source_url":null,"source_date":null},{"id":"base_2026q4_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Total SBC/DA includes the cost-of-sales portion once.","label":"GAAP operating income proxy","value":11.896999999999991,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_adjusted_ebitda","base_2026q4_adjusted_exclusions"]},"source_url":null,"source_date":null},{"id":"base_2026q4_net_cash_interest","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net cash interest income","value":3.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_cash_before_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Zero-coupon convert principal and proceeds are not operating cash.","label":"Operating income plus noncash costs and interest","value":102.89699999999999,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_operating_income","base_2026q4_sbc","base_2026q4_da","base_2026q4_net_cash_interest"]},"source_url":null,"source_date":null},{"id":"base_2026q4_legal_payment","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk payment timing of an already recognized $62.5M expense; no new operating expense charged here.","label":"Payment of existing June legal reserve","value":31.25,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_net_rebate_payable_use","case":"base","kind":"assumption","unit":"USD_millions","basis":"Net timing assumption; does not deduct gross rebates again while retaining related payable funding. No facility monetization assumed.","label":"Net rebate/payable and other working-capital cash use","value":10.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_cash_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash tax allowance","value":5.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash integration and payroll costs remain in operating income and are not added back.","label":"Taxes, working capital and existing-reserve payments","value":46.25,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_legal_payment","base_2026q4_net_rebate_payable_use","base_2026q4_cash_tax"]},"source_url":null,"source_date":null},{"id":"base_2026q4_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Facility capacity, share issuance and M&A payments are outside operating cash.","label":"Operating cash flow","value":56.64699999999999,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_cash_before_uses","base_2026q4_cash_uses"]},"source_url":null,"source_date":null},{"id":"base_2026q4_ordinary_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Ordinary PP&E and intangible cash spending","value":32.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_peptide_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk timing allocates the up-to-$30M July agreement across 12 months, inside intangible/capital cash once; actual milestone achievement and accounting can differ.","label":"Peptide technology cash milestone assumption","value":10.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Technology milestone cash is included here, not deducted again below.","label":"PP&E and intangible cash purchases","value":42.0,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_ordinary_capex","base_2026q4_peptide_cash"]},"source_url":null,"source_date":null},{"id":"base_2026q4_software","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized software cash","value":7.5,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Generic historical cash definition.","label":"CFO less PP&E/intangibles","value":14.646999999999991,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_cfo","base_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"base_2026q4_company_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Matches the scope of current company FCF; acquisition consideration remains separate.","label":"CFO less PP&E/intangibles/software","value":7.146999999999991,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_fcf","base_2026q4_software"]},"source_url":null,"source_date":null},{"id":"base_2026q4_cash_election","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Assumed cash election in stress","value":1.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_deferred_cash_stress","case":"base","kind":"derived","unit":"USD_millions","basis":"All-cash equal phasing is a sensitivity, not a contractual schedule or forecast of management election.","label":"Eucalyptus deferred cash stress","value":113.98333333333333,"period":"2026Q4","formula":{"op":"multiply","refs":["cash_installment_stress","base_2026q4_cash_election"]},"source_url":null,"source_date":null},{"id":"base_2026q4_withholding","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Award tax withholding cash","value":38.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_funding_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Excludes additional earnouts, other acquisitions, buybacks and debt principal.","label":"Acquisition stress and equity award cash","value":151.98333333333335,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_deferred_cash_stress","base_2026q4_withholding"]},"source_url":null,"source_date":null},{"id":"base_2026q4_funding_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Not consolidated change in cash or a liquidity covenant calculation.","label":"Cash after acquisition/award funding stress","value":-144.83633333333336,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_company_fcf","base_2026q4_funding_uses"]},"source_url":null,"source_date":null},{"id":"base_2027q1_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual revenue quarter share","value":0.23,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_us","case":"base","kind":"derived","unit":"USD_millions","basis":"US revenue timing assumption.","label":"US revenue","value":717.4209634,"period":"2027Q1","formula":{"op":"multiply","refs":["base_fy27_us","base_2027q1_weight"]},"source_url":null,"source_date":null},{"id":"base_2027q1_international","case":"base","kind":"derived","unit":"USD_millions","basis":"Existing acquired perimeter; no further M&A assumed.","label":"Rest-of-world revenue","value":199.73254050000003,"period":"2027Q1","formula":{"op":"multiply","refs":["base_fy27_international","base_2027q1_weight"]},"source_url":null,"source_date":null},{"id":"base_2027q1_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Two mutually exclusive geographic revenue streams.","label":"Consolidated revenue","value":917.1535039,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_us","base_2027q1_international"]},"source_url":null,"source_date":null},{"id":"base_2027q1_us_gross_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin: us","value":0.65,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_us_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk product mix and delivery margin, not a disclosed geographic margin.","label":"GAAP gross profit: us","value":466.32362621000004,"period":"2027Q1","formula":{"op":"multiply","refs":["base_2027q1_us","base_2027q1_us_gross_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q1_international_gross_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin: international","value":0.55,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_international_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk product mix and delivery margin, not a disclosed geographic margin.","label":"GAAP gross profit: international","value":109.85289727500002,"period":"2027Q1","formula":{"op":"multiply","refs":["base_2027q1_international","base_2027q1_international_gross_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q1_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Branded-product mix and acquired international economics; no return to old compounding margins assumed.","label":"GAAP gross profit proxy","value":576.1765234850001,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_us_gross","base_2027q1_international_gross"]},"source_url":null,"source_date":null},{"id":"base_2027q1_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total equity compensation expense","value":53.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":43.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_sbc_payroll","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash employer payroll tax on equity","value":3.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_integration","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash transaction and integration expense","value":5.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_opex_ratio","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Adjusted cash opex / revenue","value":0.515,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_adjusted_opex","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk cost ratio excludes SBC, DA, employer equity taxes and integration costs.","label":"Adjusted cash operating expense","value":472.3340545085,"period":"2027Q1","formula":{"op":"multiply","refs":["base_2027q1_revenue","base_2027q1_opex_ratio"]},"source_url":null,"source_date":null},{"id":"base_2027q1_cogs_noncash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Provisional cost-of-revenue allocation; already included in total DA/SBC below.","label":"Noncash DA/SBC included in GAAP cost of sales","value":12.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_adjusted_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Reconcile the GAAP gross-profit starting point before subtracting adjusted cash opex.","label":"Gross profit before cost-of-sales noncash charges","value":588.1765234850001,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_gross_profit","base_2027q1_cogs_noncash"]},"source_url":null,"source_date":null},{"id":"base_2027q1_adjusted_ebitda","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk cash expense structure, not a company 2027 target.","label":"Adjusted EBITDA","value":115.84246897650007,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_adjusted_gross","base_2027q1_adjusted_opex"]},"source_url":null,"source_date":null},{"id":"base_2027q1_adjusted_exclusions","case":"base","kind":"derived","unit":"USD_millions","basis":"Noncash costs and excluded cash costs are distinct. No repeat of the already booked legal reserve or assumed fair-value gain.","label":"GAAP operating costs excluded from adjusted EBITDA","value":104.0,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_sbc","base_2027q1_da","base_2027q1_sbc_payroll","base_2027q1_integration"]},"source_url":null,"source_date":null},{"id":"base_2027q1_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Total SBC/DA includes the cost-of-sales portion once.","label":"GAAP operating income proxy","value":11.842468976500072,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_adjusted_ebitda","base_2027q1_adjusted_exclusions"]},"source_url":null,"source_date":null},{"id":"base_2027q1_net_cash_interest","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net cash interest income","value":3.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_cash_before_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Zero-coupon convert principal and proceeds are not operating cash.","label":"Operating income plus noncash costs and interest","value":110.84246897650007,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_operating_income","base_2027q1_sbc","base_2027q1_da","base_2027q1_net_cash_interest"]},"source_url":null,"source_date":null},{"id":"base_2027q1_legal_payment","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk payment timing of an already recognized $62.5M expense; no new operating expense charged here.","label":"Payment of existing June legal reserve","value":0.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_net_rebate_payable_use","case":"base","kind":"assumption","unit":"USD_millions","basis":"Net timing assumption; does not deduct gross rebates again while retaining related payable funding. No facility monetization assumed.","label":"Net rebate/payable and other working-capital cash use","value":25.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_cash_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash tax allowance","value":8.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash integration and payroll costs remain in operating income and are not added back.","label":"Taxes, working capital and existing-reserve payments","value":33.0,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_legal_payment","base_2027q1_net_rebate_payable_use","base_2027q1_cash_tax"]},"source_url":null,"source_date":null},{"id":"base_2027q1_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Facility capacity, share issuance and M&A payments are outside operating cash.","label":"Operating cash flow","value":77.84246897650007,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_cash_before_uses","base_2027q1_cash_uses"]},"source_url":null,"source_date":null},{"id":"base_2027q1_ordinary_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Ordinary PP&E and intangible cash spending","value":35.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_peptide_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk timing allocates the up-to-$30M July agreement across 12 months, inside intangible/capital cash once; actual milestone achievement and accounting can differ.","label":"Peptide technology cash milestone assumption","value":10.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Technology milestone cash is included here, not deducted again below.","label":"PP&E and intangible cash purchases","value":45.0,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_ordinary_capex","base_2027q1_peptide_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q1_software","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized software cash","value":8.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Generic historical cash definition.","label":"CFO less PP&E/intangibles","value":32.84246897650007,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_cfo","base_2027q1_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q1_company_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Matches the scope of current company FCF; acquisition consideration remains separate.","label":"CFO less PP&E/intangibles/software","value":24.842468976500072,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_fcf","base_2027q1_software"]},"source_url":null,"source_date":null},{"id":"base_2027q1_cash_election","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Assumed cash election in stress","value":1.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_deferred_cash_stress","case":"base","kind":"derived","unit":"USD_millions","basis":"All-cash equal phasing is a sensitivity, not a contractual schedule or forecast of management election.","label":"Eucalyptus deferred cash stress","value":113.98333333333333,"period":"2027Q1","formula":{"op":"multiply","refs":["cash_installment_stress","base_2027q1_cash_election"]},"source_url":null,"source_date":null},{"id":"base_2027q1_withholding","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Award tax withholding cash","value":41.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_funding_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Excludes additional earnouts, other acquisitions, buybacks and debt principal.","label":"Acquisition stress and equity award cash","value":154.98333333333335,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_deferred_cash_stress","base_2027q1_withholding"]},"source_url":null,"source_date":null},{"id":"base_2027q1_funding_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Not consolidated change in cash or a liquidity covenant calculation.","label":"Cash after acquisition/award funding stress","value":-130.14086435683328,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_company_fcf","base_2027q1_funding_uses"]},"source_url":null,"source_date":null},{"id":"base_2027q2_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual revenue quarter share","value":0.245,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_us","case":"base","kind":"derived","unit":"USD_millions","basis":"US revenue timing assumption.","label":"US revenue","value":764.2092871,"period":"2027Q2","formula":{"op":"multiply","refs":["base_fy27_us","base_2027q2_weight"]},"source_url":null,"source_date":null},{"id":"base_2027q2_international","case":"base","kind":"derived","unit":"USD_millions","basis":"Existing acquired perimeter; no further M&A assumed.","label":"Rest-of-world revenue","value":212.75857575,"period":"2027Q2","formula":{"op":"multiply","refs":["base_fy27_international","base_2027q2_weight"]},"source_url":null,"source_date":null},{"id":"base_2027q2_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Two mutually exclusive geographic revenue streams.","label":"Consolidated revenue","value":976.96786285,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_us","base_2027q2_international"]},"source_url":null,"source_date":null},{"id":"base_2027q2_us_gross_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin: us","value":0.65,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_us_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk product mix and delivery margin, not a disclosed geographic margin.","label":"GAAP gross profit: us","value":496.736036615,"period":"2027Q2","formula":{"op":"multiply","refs":["base_2027q2_us","base_2027q2_us_gross_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q2_international_gross_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin: international","value":0.55,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_international_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk product mix and delivery margin, not a disclosed geographic margin.","label":"GAAP gross profit: international","value":117.01721666250002,"period":"2027Q2","formula":{"op":"multiply","refs":["base_2027q2_international","base_2027q2_international_gross_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q2_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Branded-product mix and acquired international economics; no return to old compounding margins assumed.","label":"GAAP gross profit proxy","value":613.7532532775,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_us_gross","base_2027q2_international_gross"]},"source_url":null,"source_date":null},{"id":"base_2027q2_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total equity compensation expense","value":57.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":43.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_sbc_payroll","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash employer payroll tax on equity","value":3.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_integration","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash transaction and integration expense","value":5.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_opex_ratio","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Adjusted cash opex / revenue","value":0.515,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_adjusted_opex","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk cost ratio excludes SBC, DA, employer equity taxes and integration costs.","label":"Adjusted cash operating expense","value":503.13844936775,"period":"2027Q2","formula":{"op":"multiply","refs":["base_2027q2_revenue","base_2027q2_opex_ratio"]},"source_url":null,"source_date":null},{"id":"base_2027q2_cogs_noncash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Provisional cost-of-revenue allocation; already included in total DA/SBC below.","label":"Noncash DA/SBC included in GAAP cost of sales","value":12.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_adjusted_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Reconcile the GAAP gross-profit starting point before subtracting adjusted cash opex.","label":"Gross profit before cost-of-sales noncash charges","value":625.7532532775,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_gross_profit","base_2027q2_cogs_noncash"]},"source_url":null,"source_date":null},{"id":"base_2027q2_adjusted_ebitda","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk cash expense structure, not a company 2027 target.","label":"Adjusted EBITDA","value":122.61480390974998,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_adjusted_gross","base_2027q2_adjusted_opex"]},"source_url":null,"source_date":null},{"id":"base_2027q2_adjusted_exclusions","case":"base","kind":"derived","unit":"USD_millions","basis":"Noncash costs and excluded cash costs are distinct. No repeat of the already booked legal reserve or assumed fair-value gain.","label":"GAAP operating costs excluded from adjusted EBITDA","value":108.0,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_sbc","base_2027q2_da","base_2027q2_sbc_payroll","base_2027q2_integration"]},"source_url":null,"source_date":null},{"id":"base_2027q2_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Total SBC/DA includes the cost-of-sales portion once.","label":"GAAP operating income proxy","value":14.61480390974998,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_adjusted_ebitda","base_2027q2_adjusted_exclusions"]},"source_url":null,"source_date":null},{"id":"base_2027q2_net_cash_interest","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net cash interest income","value":3.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_cash_before_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Zero-coupon convert principal and proceeds are not operating cash.","label":"Operating income plus noncash costs and interest","value":117.61480390974998,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_operating_income","base_2027q2_sbc","base_2027q2_da","base_2027q2_net_cash_interest"]},"source_url":null,"source_date":null},{"id":"base_2027q2_legal_payment","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk payment timing of an already recognized $62.5M expense; no new operating expense charged here.","label":"Payment of existing June legal reserve","value":0.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_net_rebate_payable_use","case":"base","kind":"assumption","unit":"USD_millions","basis":"Net timing assumption; does not deduct gross rebates again while retaining related payable funding. No facility monetization assumed.","label":"Net rebate/payable and other working-capital cash use","value":10.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_cash_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash tax allowance","value":8.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash integration and payroll costs remain in operating income and are not added back.","label":"Taxes, working capital and existing-reserve payments","value":18.0,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_legal_payment","base_2027q2_net_rebate_payable_use","base_2027q2_cash_tax"]},"source_url":null,"source_date":null},{"id":"base_2027q2_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Facility capacity, share issuance and M&A payments are outside operating cash.","label":"Operating cash flow","value":99.61480390974998,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_cash_before_uses","base_2027q2_cash_uses"]},"source_url":null,"source_date":null},{"id":"base_2027q2_ordinary_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Ordinary PP&E and intangible cash spending","value":35.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_peptide_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk timing allocates the up-to-$30M July agreement across 12 months, inside intangible/capital cash once; actual milestone achievement and accounting can differ.","label":"Peptide technology cash milestone assumption","value":5.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Technology milestone cash is included here, not deducted again below.","label":"PP&E and intangible cash purchases","value":40.0,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_ordinary_capex","base_2027q2_peptide_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q2_software","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized software cash","value":8.5,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Generic historical cash definition.","label":"CFO less PP&E/intangibles","value":59.61480390974998,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_cfo","base_2027q2_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q2_company_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Matches the scope of current company FCF; acquisition consideration remains separate.","label":"CFO less PP&E/intangibles/software","value":51.11480390974998,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_fcf","base_2027q2_software"]},"source_url":null,"source_date":null},{"id":"base_2027q2_cash_election","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Assumed cash election in stress","value":1.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_deferred_cash_stress","case":"base","kind":"derived","unit":"USD_millions","basis":"All-cash equal phasing is a sensitivity, not a contractual schedule or forecast of management election.","label":"Eucalyptus deferred cash stress","value":113.98333333333333,"period":"2027Q2","formula":{"op":"multiply","refs":["cash_installment_stress","base_2027q2_cash_election"]},"source_url":null,"source_date":null},{"id":"base_2027q2_withholding","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Award tax withholding cash","value":44.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_funding_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Excludes additional earnouts, other acquisitions, buybacks and debt principal.","label":"Acquisition stress and equity award cash","value":157.98333333333335,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_deferred_cash_stress","base_2027q2_withholding"]},"source_url":null,"source_date":null},{"id":"base_2027q2_funding_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Not consolidated change in cash or a liquidity covenant calculation.","label":"Cash after acquisition/award funding stress","value":-106.86852942358337,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_company_fcf","base_2027q2_funding_uses"]},"source_url":null,"source_date":null},{"id":"base_2027q3_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual revenue quarter share","value":0.255,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_us","case":"base","kind":"derived","unit":"USD_millions","basis":"US revenue timing assumption.","label":"US revenue","value":795.4015029,"period":"2027Q3","formula":{"op":"multiply","refs":["base_fy27_us","base_2027q3_weight"]},"source_url":null,"source_date":null},{"id":"base_2027q3_international","case":"base","kind":"derived","unit":"USD_millions","basis":"Existing acquired perimeter; no further M&A assumed.","label":"Rest-of-world revenue","value":221.44259925000003,"period":"2027Q3","formula":{"op":"multiply","refs":["base_fy27_international","base_2027q3_weight"]},"source_url":null,"source_date":null},{"id":"base_2027q3_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Two mutually exclusive geographic revenue streams.","label":"Consolidated revenue","value":1016.84410215,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_us","base_2027q3_international"]},"source_url":null,"source_date":null},{"id":"base_2027q3_us_gross_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin: us","value":0.65,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_us_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk product mix and delivery margin, not a disclosed geographic margin.","label":"GAAP gross profit: us","value":517.010976885,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q3_us","base_2027q3_us_gross_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q3_international_gross_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin: international","value":0.55,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_international_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk product mix and delivery margin, not a disclosed geographic margin.","label":"GAAP gross profit: international","value":121.79342958750003,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q3_international","base_2027q3_international_gross_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q3_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Branded-product mix and acquired international economics; no return to old compounding margins assumed.","label":"GAAP gross profit proxy","value":638.8044064725,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_us_gross","base_2027q3_international_gross"]},"source_url":null,"source_date":null},{"id":"base_2027q3_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total equity compensation expense","value":61.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":43.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_sbc_payroll","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash employer payroll tax on equity","value":3.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_integration","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash transaction and integration expense","value":5.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_opex_ratio","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Adjusted cash opex / revenue","value":0.515,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_adjusted_opex","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk cost ratio excludes SBC, DA, employer equity taxes and integration costs.","label":"Adjusted cash operating expense","value":523.6747126072501,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q3_revenue","base_2027q3_opex_ratio"]},"source_url":null,"source_date":null},{"id":"base_2027q3_cogs_noncash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Provisional cost-of-revenue allocation; already included in total DA/SBC below.","label":"Noncash DA/SBC included in GAAP cost of sales","value":12.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_adjusted_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Reconcile the GAAP gross-profit starting point before subtracting adjusted cash opex.","label":"Gross profit before cost-of-sales noncash charges","value":650.8044064725,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_gross_profit","base_2027q3_cogs_noncash"]},"source_url":null,"source_date":null},{"id":"base_2027q3_adjusted_ebitda","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk cash expense structure, not a company 2027 target.","label":"Adjusted EBITDA","value":127.12969386524992,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_adjusted_gross","base_2027q3_adjusted_opex"]},"source_url":null,"source_date":null},{"id":"base_2027q3_adjusted_exclusions","case":"base","kind":"derived","unit":"USD_millions","basis":"Noncash costs and excluded cash costs are distinct. No repeat of the already booked legal reserve or assumed fair-value gain.","label":"GAAP operating costs excluded from adjusted EBITDA","value":112.0,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_sbc","base_2027q3_da","base_2027q3_sbc_payroll","base_2027q3_integration"]},"source_url":null,"source_date":null},{"id":"base_2027q3_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Total SBC/DA includes the cost-of-sales portion once.","label":"GAAP operating income proxy","value":15.12969386524992,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_adjusted_ebitda","base_2027q3_adjusted_exclusions"]},"source_url":null,"source_date":null},{"id":"base_2027q3_net_cash_interest","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net cash interest income","value":3.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_cash_before_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Zero-coupon convert principal and proceeds are not operating cash.","label":"Operating income plus noncash costs and interest","value":122.12969386524992,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_operating_income","base_2027q3_sbc","base_2027q3_da","base_2027q3_net_cash_interest"]},"source_url":null,"source_date":null},{"id":"base_2027q3_legal_payment","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk payment timing of an already recognized $62.5M expense; no new operating expense charged here.","label":"Payment of existing June legal reserve","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_net_rebate_payable_use","case":"base","kind":"assumption","unit":"USD_millions","basis":"Net timing assumption; does not deduct gross rebates again while retaining related payable funding. No facility monetization assumed.","label":"Net rebate/payable and other working-capital cash use","value":20.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_cash_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash tax allowance","value":8.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash integration and payroll costs remain in operating income and are not added back.","label":"Taxes, working capital and existing-reserve payments","value":28.0,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_legal_payment","base_2027q3_net_rebate_payable_use","base_2027q3_cash_tax"]},"source_url":null,"source_date":null},{"id":"base_2027q3_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Facility capacity, share issuance and M&A payments are outside operating cash.","label":"Operating cash flow","value":94.12969386524992,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_cash_before_uses","base_2027q3_cash_uses"]},"source_url":null,"source_date":null},{"id":"base_2027q3_ordinary_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Ordinary PP&E and intangible cash spending","value":35.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_peptide_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk timing allocates the up-to-$30M July agreement across 12 months, inside intangible/capital cash once; actual milestone achievement and accounting can differ.","label":"Peptide technology cash milestone assumption","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Technology milestone cash is included here, not deducted again below.","label":"PP&E and intangible cash purchases","value":35.0,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_ordinary_capex","base_2027q3_peptide_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q3_software","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized software cash","value":9.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Generic historical cash definition.","label":"CFO less PP&E/intangibles","value":59.12969386524992,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_cfo","base_2027q3_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q3_company_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Matches the scope of current company FCF; acquisition consideration remains separate.","label":"CFO less PP&E/intangibles/software","value":50.12969386524992,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_fcf","base_2027q3_software"]},"source_url":null,"source_date":null},{"id":"base_2027q3_cash_election","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Assumed cash election in stress","value":1.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_deferred_cash_stress","case":"base","kind":"derived","unit":"USD_millions","basis":"All-cash equal phasing is a sensitivity, not a contractual schedule or forecast of management election.","label":"Eucalyptus deferred cash stress","value":113.98333333333333,"period":"2027Q3","formula":{"op":"multiply","refs":["cash_installment_stress","base_2027q3_cash_election"]},"source_url":null,"source_date":null},{"id":"base_2027q3_withholding","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Award tax withholding cash","value":47.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_funding_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Excludes additional earnouts, other acquisitions, buybacks and debt principal.","label":"Acquisition stress and equity award cash","value":160.98333333333335,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_deferred_cash_stress","base_2027q3_withholding"]},"source_url":null,"source_date":null},{"id":"base_2027q3_funding_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Not consolidated change in cash or a liquidity covenant calculation.","label":"Cash after acquisition/award funding stress","value":-110.85363946808343,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_company_fcf","base_2027q3_funding_uses"]},"source_url":null,"source_date":null},{"id":"base_2027q4_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual revenue quarter share","value":0.27,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_us","case":"base","kind":"derived","unit":"USD_millions","basis":"US revenue timing assumption.","label":"US revenue","value":842.1898266000001,"period":"2027Q4","formula":{"op":"multiply","refs":["base_fy27_us","base_2027q4_weight"]},"source_url":null,"source_date":null},{"id":"base_2027q4_international","case":"base","kind":"derived","unit":"USD_millions","basis":"Existing acquired perimeter; no further M&A assumed.","label":"Rest-of-world revenue","value":234.46863450000004,"period":"2027Q4","formula":{"op":"multiply","refs":["base_fy27_international","base_2027q4_weight"]},"source_url":null,"source_date":null},{"id":"base_2027q4_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Two mutually exclusive geographic revenue streams.","label":"Consolidated revenue","value":1076.6584611,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_us","base_2027q4_international"]},"source_url":null,"source_date":null},{"id":"base_2027q4_us_gross_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin: us","value":0.65,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_us_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk product mix and delivery margin, not a disclosed geographic margin.","label":"GAAP gross profit: us","value":547.42338729,"period":"2027Q4","formula":{"op":"multiply","refs":["base_2027q4_us","base_2027q4_us_gross_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q4_international_gross_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin: international","value":0.55,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_international_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk product mix and delivery margin, not a disclosed geographic margin.","label":"GAAP gross profit: international","value":128.95774897500004,"period":"2027Q4","formula":{"op":"multiply","refs":["base_2027q4_international","base_2027q4_international_gross_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q4_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Branded-product mix and acquired international economics; no return to old compounding margins assumed.","label":"GAAP gross profit proxy","value":676.3811362650001,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_us_gross","base_2027q4_international_gross"]},"source_url":null,"source_date":null},{"id":"base_2027q4_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total equity compensation expense","value":65.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":43.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_sbc_payroll","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash employer payroll tax on equity","value":3.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_integration","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash transaction and integration expense","value":5.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_opex_ratio","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Adjusted cash opex / revenue","value":0.515,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_adjusted_opex","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk cost ratio excludes SBC, DA, employer equity taxes and integration costs.","label":"Adjusted cash operating expense","value":554.4791074665001,"period":"2027Q4","formula":{"op":"multiply","refs":["base_2027q4_revenue","base_2027q4_opex_ratio"]},"source_url":null,"source_date":null},{"id":"base_2027q4_cogs_noncash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Provisional cost-of-revenue allocation; already included in total DA/SBC below.","label":"Noncash DA/SBC included in GAAP cost of sales","value":12.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_adjusted_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Reconcile the GAAP gross-profit starting point before subtracting adjusted cash opex.","label":"Gross profit before cost-of-sales noncash charges","value":688.3811362650001,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_gross_profit","base_2027q4_cogs_noncash"]},"source_url":null,"source_date":null},{"id":"base_2027q4_adjusted_ebitda","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk cash expense structure, not a company 2027 target.","label":"Adjusted EBITDA","value":133.90202879850006,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_adjusted_gross","base_2027q4_adjusted_opex"]},"source_url":null,"source_date":null},{"id":"base_2027q4_adjusted_exclusions","case":"base","kind":"derived","unit":"USD_millions","basis":"Noncash costs and excluded cash costs are distinct. No repeat of the already booked legal reserve or assumed fair-value gain.","label":"GAAP operating costs excluded from adjusted EBITDA","value":116.0,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_sbc","base_2027q4_da","base_2027q4_sbc_payroll","base_2027q4_integration"]},"source_url":null,"source_date":null},{"id":"base_2027q4_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Total SBC/DA includes the cost-of-sales portion once.","label":"GAAP operating income proxy","value":17.902028798500055,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_adjusted_ebitda","base_2027q4_adjusted_exclusions"]},"source_url":null,"source_date":null},{"id":"base_2027q4_net_cash_interest","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net cash interest income","value":3.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_cash_before_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Zero-coupon convert principal and proceeds are not operating cash.","label":"Operating income plus noncash costs and interest","value":128.90202879850006,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_operating_income","base_2027q4_sbc","base_2027q4_da","base_2027q4_net_cash_interest"]},"source_url":null,"source_date":null},{"id":"base_2027q4_legal_payment","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk payment timing of an already recognized $62.5M expense; no new operating expense charged here.","label":"Payment of existing June legal reserve","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_net_rebate_payable_use","case":"base","kind":"assumption","unit":"USD_millions","basis":"Net timing assumption; does not deduct gross rebates again while retaining related payable funding. No facility monetization assumed.","label":"Net rebate/payable and other working-capital cash use","value":5.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_cash_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash tax allowance","value":8.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash integration and payroll costs remain in operating income and are not added back.","label":"Taxes, working capital and existing-reserve payments","value":13.0,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_legal_payment","base_2027q4_net_rebate_payable_use","base_2027q4_cash_tax"]},"source_url":null,"source_date":null},{"id":"base_2027q4_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Facility capacity, share issuance and M&A payments are outside operating cash.","label":"Operating cash flow","value":115.90202879850006,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_cash_before_uses","base_2027q4_cash_uses"]},"source_url":null,"source_date":null},{"id":"base_2027q4_ordinary_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Ordinary PP&E and intangible cash spending","value":35.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_peptide_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk timing allocates the up-to-$30M July agreement across 12 months, inside intangible/capital cash once; actual milestone achievement and accounting can differ.","label":"Peptide technology cash milestone assumption","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Technology milestone cash is included here, not deducted again below.","label":"PP&E and intangible cash purchases","value":35.0,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_ordinary_capex","base_2027q4_peptide_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q4_software","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized software cash","value":9.5,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Generic historical cash definition.","label":"CFO less PP&E/intangibles","value":80.90202879850006,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_cfo","base_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q4_company_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Matches the scope of current company FCF; acquisition consideration remains separate.","label":"CFO less PP&E/intangibles/software","value":71.40202879850006,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_fcf","base_2027q4_software"]},"source_url":null,"source_date":null},{"id":"base_2027q4_cash_election","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Assumed cash election in stress","value":1.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_deferred_cash_stress","case":"base","kind":"derived","unit":"USD_millions","basis":"All-cash equal phasing is a sensitivity, not a contractual schedule or forecast of management election.","label":"Eucalyptus deferred cash stress","value":113.98333333333333,"period":"2027Q4","formula":{"op":"multiply","refs":["cash_installment_stress","base_2027q4_cash_election"]},"source_url":null,"source_date":null},{"id":"base_2027q4_withholding","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Award tax withholding cash","value":50.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_funding_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Excludes additional earnouts, other acquisitions, buybacks and debt principal.","label":"Acquisition stress and equity award cash","value":163.98333333333335,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_deferred_cash_stress","base_2027q4_withholding"]},"source_url":null,"source_date":null},{"id":"base_2027q4_funding_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Not consolidated change in cash or a liquidity covenant calculation.","label":"Cash after acquisition/award funding stress","value":-92.5813045348333,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_company_fcf","base_2027q4_funding_uses"]},"source_url":null,"source_date":null},{"id":"base_fy2026_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Consolidated revenue ($M)","value":3200.0,"period":"FY2026","formula":{"op":"sum","refs":["h1_revenue","base_2026q3_revenue","base_2026q4_revenue"]},"source_url":null,"source_date":null},{"id":"base_fy2026_us","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"US revenue ($M)","value":2556.739,"period":"FY2026","formula":{"op":"sum","refs":["h1_us","base_2026q3_us","base_2026q4_us"]},"source_url":null,"source_date":null},{"id":"base_fy2026_international","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Rest-of-world revenue ($M)","value":643.261,"period":"FY2026","formula":{"op":"sum","refs":["h1_international","base_2026q3_international","base_2026q4_international"]},"source_url":null,"source_date":null},{"id":"base_fy2026_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP gross profit proxy ($M)","value":2029.3651000000002,"period":"FY2026","formula":{"op":"sum","refs":["h1_gross_profit","base_2026q3_gross_profit","base_2026q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"base_fy2026_adjusted_ebitda","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Adjusted EBITDA ($M)","value":300.0,"period":"FY2026","formula":{"op":"sum","refs":["h1_adjusted_ebitda","base_2026q3_adjusted_ebitda","base_2026q4_adjusted_ebitda"]},"source_url":null,"source_date":null},{"id":"base_fy2026_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP operating income proxy ($M)","value":-176.118,"period":"FY2026","formula":{"op":"sum","refs":["h1_operating_income","base_2026q3_operating_income","base_2026q4_operating_income"]},"source_url":null,"source_date":null},{"id":"base_fy2026_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow ($M)","value":124.314,"period":"FY2026","formula":{"op":"sum","refs":["h1_cfo","base_2026q3_cfo","base_2026q4_cfo"]},"source_url":null,"source_date":null},{"id":"base_fy2026_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"PP&E and intangible cash purchases ($M)","value":134.77,"period":"FY2026","formula":{"op":"sum","refs":["h1_capex","base_2026q3_capex","base_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"base_fy2026_software","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Capitalized software cash ($M)","value":27.308,"period":"FY2026","formula":{"op":"sum","refs":["h1_software","base_2026q3_software","base_2026q4_software"]},"source_url":null,"source_date":null},{"id":"base_fy2026_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E/intangibles ($M)","value":-10.45600000000001,"period":"FY2026","formula":{"op":"sum","refs":["h1_fcf","base_2026q3_fcf","base_2026q4_fcf"]},"source_url":null,"source_date":null},{"id":"base_fy2026_company_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E/intangibles/software ($M)","value":-37.76400000000001,"period":"FY2026","formula":{"op":"sum","refs":["h1_company_fcf","base_2026q3_company_fcf","base_2026q4_company_fcf"]},"source_url":null,"source_date":null},{"id":"base_fy2026_funding_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after acquisition/award funding stress ($M)","value":-762.8446666666669,"period":"FY2026","formula":{"op":"sum","refs":["h1_funding_cash","base_2026q3_funding_cash","base_2026q4_funding_cash"]},"source_url":null,"source_date":null},{"id":"base_fy2027_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Consolidated revenue ($M)","value":3987.6239299999997,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_revenue","base_2027q2_revenue","base_2027q3_revenue","base_2027q4_revenue"]},"source_url":null,"source_date":null},{"id":"base_fy2027_us","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"US revenue ($M)","value":3119.2215799999994,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_us","base_2027q2_us","base_2027q3_us","base_2027q4_us"]},"source_url":null,"source_date":null},{"id":"base_fy2027_international","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Rest-of-world revenue ($M)","value":868.4023500000001,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_international","base_2027q2_international","base_2027q3_international","base_2027q4_international"]},"source_url":null,"source_date":null},{"id":"base_fy2027_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP gross profit proxy ($M)","value":2505.1153195,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_gross_profit","base_2027q2_gross_profit","base_2027q3_gross_profit","base_2027q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"base_fy2027_adjusted_ebitda","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Adjusted EBITDA ($M)","value":499.48899555,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_adjusted_ebitda","base_2027q2_adjusted_ebitda","base_2027q3_adjusted_ebitda","base_2027q4_adjusted_ebitda"]},"source_url":null,"source_date":null},{"id":"base_fy2027_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP operating income proxy ($M)","value":59.48899555000003,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_operating_income","base_2027q2_operating_income","base_2027q3_operating_income","base_2027q4_operating_income"]},"source_url":null,"source_date":null},{"id":"base_fy2027_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow ($M)","value":387.48899555,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_cfo","base_2027q2_cfo","base_2027q3_cfo","base_2027q4_cfo"]},"source_url":null,"source_date":null},{"id":"base_fy2027_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"PP&E and intangible cash purchases ($M)","value":155.0,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_capex","base_2027q2_capex","base_2027q3_capex","base_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"base_fy2027_software","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Capitalized software cash ($M)","value":35.0,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_software","base_2027q2_software","base_2027q3_software","base_2027q4_software"]},"source_url":null,"source_date":null},{"id":"base_fy2027_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E/intangibles ($M)","value":232.48899555000003,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_fcf","base_2027q2_fcf","base_2027q3_fcf","base_2027q4_fcf"]},"source_url":null,"source_date":null},{"id":"base_fy2027_company_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E/intangibles/software ($M)","value":197.48899555000003,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_company_fcf","base_2027q2_company_fcf","base_2027q3_company_fcf","base_2027q4_company_fcf"]},"source_url":null,"source_date":null},{"id":"base_fy2027_funding_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after acquisition/award funding stress ($M)","value":-440.44433778333337,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_funding_cash","base_2027q2_funding_cash","base_2027q3_funding_cash","base_2027q4_funding_cash"]},"source_url":null,"source_date":null},{"id":"upside_delivery","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk scenario multiplier.","label":"2026 sales delivery / guide midpoint","value":1.03,"period":"FY2026","formula":null,"source_url":null,"source_date":null},{"id":"upside_adjfactor","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk scenario multiplier.","label":"2026 adjusted EBITDA / guide midpoint","value":1.09,"period":"FY2026","formula":null,"source_url":null,"source_date":null},{"id":"upside_fy26_revenue_target","case":"upside","kind":"derived","unit":"USD_millions","basis":"Guidance midpoint times explicit scenario sensitivity.","label":"FY2026 revenue","value":3296.0,"period":"FY2026","formula":{"op":"multiply","refs":["fy26_revenue_guide","upside_delivery"]},"source_url":null,"source_date":null},{"id":"upside_h2_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Full year less H1 actual.","label":"H2 revenue","value":1934.682,"period":"H2 2026","formula":{"op":"subtract","refs":["upside_fy26_revenue_target","h1_revenue"]},"source_url":null,"source_date":null},{"id":"upside_fy26_adjusted_ebitda_target","case":"upside","kind":"derived","unit":"USD_millions","basis":"Guidance midpoint times explicit scenario sensitivity.","label":"FY2026 adjusted_ebitda","value":327.0,"period":"FY2026","formula":{"op":"multiply","refs":["fy26_adjusted_guide","upside_adjfactor"]},"source_url":null,"source_date":null},{"id":"upside_h2_adjusted_ebitda","case":"upside","kind":"derived","unit":"USD_millions","basis":"Full year less H1 actual.","label":"H2 adjusted_ebitda","value":222.397,"period":"H2 2026","formula":{"op":"subtract","refs":["upside_fy26_adjusted_ebitda_target","h1_adjusted_ebitda"]},"source_url":null,"source_date":null},{"id":"upside_h2_us","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk geographic allocation; consolidated guidance does not specify these quarterly US values.","label":"H2 US revenue","value":1450.0,"period":"H2 2026","formula":null,"source_url":null,"source_date":null},{"id":"upside_fy26_us","case":"upside","kind":"derived","unit":"USD_millions","basis":"Actual plus forecast US sales.","label":"FY2026 US revenue","value":2601.739,"period":"FY2026","formula":{"op":"sum","refs":["h1_us","upside_h2_us"]},"source_url":null,"source_date":null},{"id":"upside_fy26_international","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes June Eucalyptus acquisition; not an organic-growth measure.","label":"FY2026 rest-of-world revenue","value":694.261,"period":"FY2026","formula":{"op":"subtract","refs":["upside_fy26_revenue_target","upside_fy26_us"]},"source_url":null,"source_date":null},{"id":"upside_us_growth","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk annual growth including existing acquired perimeter.","label":"FY2027 us growth multiplier","value":1.32,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"upside_fy27_us","case":"upside","kind":"derived","unit":"USD_millions","basis":"No second Eucalyptus revenue added after geographic growth.","label":"FY2027 us revenue","value":3434.29548,"period":"FY2027","formula":{"op":"multiply","refs":["upside_fy26_us","upside_us_growth"]},"source_url":null,"source_date":null},{"id":"upside_international_growth","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk annual growth including existing acquired perimeter.","label":"FY2027 international growth multiplier","value":1.5,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"upside_fy27_international","case":"upside","kind":"derived","unit":"USD_millions","basis":"No second Eucalyptus revenue added after geographic growth.","label":"FY2027 international revenue","value":1041.3915,"period":"FY2027","formula":{"op":"multiply","refs":["upside_fy26_international","upside_international_growth"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Scenario Q3 sales.","label":"Consolidated revenue","value":916.7,"period":"2026Q3","formula":{"op":"multiply","refs":["q3_revenue_guide","upside_delivery"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_us","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"US revenue","value":700.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_international","case":"upside","kind":"derived","unit":"USD_millions","basis":"Geographic residual includes acquired businesses.","label":"Rest-of-world revenue","value":216.70000000000005,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_revenue","upside_2026q3_us"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_adjusted_ebitda","case":"upside","kind":"derived","unit":"USD_millions","basis":"Scenario Q3 adjusted profit.","label":"Adjusted EBITDA","value":92.65,"period":"2026Q3","formula":{"op":"multiply","refs":["q3_adjusted_guide","upside_adjfactor"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_us_gross_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin: us","value":0.68,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_us_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk product mix and delivery margin, not a disclosed geographic margin.","label":"GAAP gross profit: us","value":476.00000000000006,"period":"2026Q3","formula":{"op":"multiply","refs":["upside_2026q3_us","upside_2026q3_us_gross_margin"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_international_gross_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin: international","value":0.58,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_international_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk product mix and delivery margin, not a disclosed geographic margin.","label":"GAAP gross profit: international","value":125.68600000000002,"period":"2026Q3","formula":{"op":"multiply","refs":["upside_2026q3_international","upside_2026q3_international_gross_margin"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Branded-product mix and acquired international economics; no return to old compounding margins assumed.","label":"GAAP gross profit proxy","value":601.686,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_us_gross","upside_2026q3_international_gross"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total equity compensation expense","value":48.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":40.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_sbc_payroll","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash employer payroll tax on equity","value":2.5,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_integration","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash transaction and integration expense","value":10.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_adjusted_exclusions","case":"upside","kind":"derived","unit":"USD_millions","basis":"Noncash costs and excluded cash costs are distinct. No repeat of the already booked legal reserve or assumed fair-value gain.","label":"GAAP operating costs excluded from adjusted EBITDA","value":100.5,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_sbc","upside_2026q3_da","upside_2026q3_sbc_payroll","upside_2026q3_integration"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Total SBC/DA includes the cost-of-sales portion once.","label":"GAAP operating income proxy","value":-7.849999999999994,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_adjusted_ebitda","upside_2026q3_adjusted_exclusions"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_net_cash_interest","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net cash interest income","value":3.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_cash_before_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Zero-coupon convert principal and proceeds are not operating cash.","label":"Operating income plus noncash costs and interest","value":83.15,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_operating_income","upside_2026q3_sbc","upside_2026q3_da","upside_2026q3_net_cash_interest"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_legal_payment","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk payment timing of an already recognized $62.5M expense; no new operating expense charged here.","label":"Payment of existing June legal reserve","value":0.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_net_rebate_payable_use","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Net timing assumption; does not deduct gross rebates again while retaining related payable funding. No facility monetization assumed.","label":"Net rebate/payable and other working-capital cash use","value":10.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_cash_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash tax allowance","value":5.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash integration and payroll costs remain in operating income and are not added back.","label":"Taxes, working capital and existing-reserve payments","value":15.0,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_legal_payment","upside_2026q3_net_rebate_payable_use","upside_2026q3_cash_tax"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Facility capacity, share issuance and M&A payments are outside operating cash.","label":"Operating cash flow","value":68.15,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_cash_before_uses","upside_2026q3_cash_uses"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_ordinary_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Ordinary PP&E and intangible cash spending","value":32.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_peptide_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk timing allocates the up-to-$30M July agreement across 12 months, inside intangible/capital cash once; actual milestone achievement and accounting can differ.","label":"Peptide technology cash milestone assumption","value":5.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Technology milestone cash is included here, not deducted again below.","label":"PP&E and intangible cash purchases","value":37.0,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_ordinary_capex","upside_2026q3_peptide_cash"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_software","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized software cash","value":7.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Generic historical cash definition.","label":"CFO less PP&E/intangibles","value":31.150000000000006,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_cfo","upside_2026q3_capex"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_company_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Matches the scope of current company FCF; acquisition consideration remains separate.","label":"CFO less PP&E/intangibles/software","value":24.150000000000006,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_fcf","upside_2026q3_software"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_cash_election","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Assumed cash election in stress","value":1.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_deferred_cash_stress","case":"upside","kind":"derived","unit":"USD_millions","basis":"All-cash equal phasing is a sensitivity, not a contractual schedule or forecast of management election.","label":"Eucalyptus deferred cash stress","value":113.98333333333333,"period":"2026Q3","formula":{"op":"multiply","refs":["cash_installment_stress","upside_2026q3_cash_election"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_withholding","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Award tax withholding cash","value":35.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_funding_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Excludes additional earnouts, other acquisitions, buybacks and debt principal.","label":"Acquisition stress and equity award cash","value":148.98333333333335,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_deferred_cash_stress","upside_2026q3_withholding"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_funding_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Not consolidated change in cash or a liquidity covenant calculation.","label":"Cash after acquisition/award funding stress","value":-124.83333333333334,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_company_fcf","upside_2026q3_funding_uses"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Remaining annual revenue after H1 and Q3.","label":"Consolidated revenue","value":1017.982,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_h2_revenue","upside_2026q3_revenue"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_us","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"US revenue","value":750.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_international","case":"upside","kind":"derived","unit":"USD_millions","basis":"Geographic residual includes acquired businesses.","label":"Rest-of-world revenue","value":267.98199999999997,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_revenue","upside_2026q4_us"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_adjusted_ebitda","case":"upside","kind":"derived","unit":"USD_millions","basis":"Remaining annual adjusted EBITDA.","label":"Adjusted EBITDA","value":129.74699999999999,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_h2_adjusted_ebitda","upside_2026q3_adjusted_ebitda"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_us_gross_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin: us","value":0.68,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_us_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk product mix and delivery margin, not a disclosed geographic margin.","label":"GAAP gross profit: us","value":510.00000000000006,"period":"2026Q4","formula":{"op":"multiply","refs":["upside_2026q4_us","upside_2026q4_us_gross_margin"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_international_gross_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin: international","value":0.58,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_international_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk product mix and delivery margin, not a disclosed geographic margin.","label":"GAAP gross profit: international","value":155.42955999999998,"period":"2026Q4","formula":{"op":"multiply","refs":["upside_2026q4_international","upside_2026q4_international_gross_margin"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Branded-product mix and acquired international economics; no return to old compounding margins assumed.","label":"GAAP gross profit proxy","value":665.42956,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_us_gross","upside_2026q4_international_gross"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total equity compensation expense","value":52.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":40.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_sbc_payroll","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash employer payroll tax on equity","value":2.5,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_integration","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash transaction and integration expense","value":8.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_adjusted_exclusions","case":"upside","kind":"derived","unit":"USD_millions","basis":"Noncash costs and excluded cash costs are distinct. No repeat of the already booked legal reserve or assumed fair-value gain.","label":"GAAP operating costs excluded from adjusted EBITDA","value":102.5,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_sbc","upside_2026q4_da","upside_2026q4_sbc_payroll","upside_2026q4_integration"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Total SBC/DA includes the cost-of-sales portion once.","label":"GAAP operating income proxy","value":27.246999999999986,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_adjusted_ebitda","upside_2026q4_adjusted_exclusions"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_net_cash_interest","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net cash interest income","value":3.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_cash_before_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Zero-coupon convert principal and proceeds are not operating cash.","label":"Operating income plus noncash costs and interest","value":122.24699999999999,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_operating_income","upside_2026q4_sbc","upside_2026q4_da","upside_2026q4_net_cash_interest"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_legal_payment","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk payment timing of an already recognized $62.5M expense; no new operating expense charged here.","label":"Payment of existing June legal reserve","value":31.25,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_net_rebate_payable_use","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Net timing assumption; does not deduct gross rebates again while retaining related payable funding. No facility monetization assumed.","label":"Net rebate/payable and other working-capital cash use","value":-10.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_cash_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash tax allowance","value":5.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash integration and payroll costs remain in operating income and are not added back.","label":"Taxes, working capital and existing-reserve payments","value":26.25,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_legal_payment","upside_2026q4_net_rebate_payable_use","upside_2026q4_cash_tax"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Facility capacity, share issuance and M&A payments are outside operating cash.","label":"Operating cash flow","value":95.99699999999999,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_cash_before_uses","upside_2026q4_cash_uses"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_ordinary_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Ordinary PP&E and intangible cash spending","value":32.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_peptide_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk timing allocates the up-to-$30M July agreement across 12 months, inside intangible/capital cash once; actual milestone achievement and accounting can differ.","label":"Peptide technology cash milestone assumption","value":10.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Technology milestone cash is included here, not deducted again below.","label":"PP&E and intangible cash purchases","value":42.0,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_ordinary_capex","upside_2026q4_peptide_cash"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_software","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized software cash","value":7.5,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Generic historical cash definition.","label":"CFO less PP&E/intangibles","value":53.996999999999986,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_cfo","upside_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_company_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Matches the scope of current company FCF; acquisition consideration remains separate.","label":"CFO less PP&E/intangibles/software","value":46.496999999999986,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_fcf","upside_2026q4_software"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_cash_election","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Assumed cash election in stress","value":1.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_deferred_cash_stress","case":"upside","kind":"derived","unit":"USD_millions","basis":"All-cash equal phasing is a sensitivity, not a contractual schedule or forecast of management election.","label":"Eucalyptus deferred cash stress","value":113.98333333333333,"period":"2026Q4","formula":{"op":"multiply","refs":["cash_installment_stress","upside_2026q4_cash_election"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_withholding","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Award tax withholding cash","value":38.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_funding_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Excludes additional earnouts, other acquisitions, buybacks and debt principal.","label":"Acquisition stress and equity award cash","value":151.98333333333335,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_deferred_cash_stress","upside_2026q4_withholding"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_funding_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Not consolidated change in cash or a liquidity covenant calculation.","label":"Cash after acquisition/award funding stress","value":-105.48633333333336,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_company_fcf","upside_2026q4_funding_uses"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual revenue quarter share","value":0.23,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_us","case":"upside","kind":"derived","unit":"USD_millions","basis":"US revenue timing assumption.","label":"US revenue","value":789.8879604000001,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_fy27_us","upside_2027q1_weight"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_international","case":"upside","kind":"derived","unit":"USD_millions","basis":"Existing acquired perimeter; no further M&A assumed.","label":"Rest-of-world revenue","value":239.520045,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_fy27_international","upside_2027q1_weight"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Two mutually exclusive geographic revenue streams.","label":"Consolidated revenue","value":1029.4080054,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_us","upside_2027q1_international"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_us_gross_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin: us","value":0.68,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_us_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk product mix and delivery margin, not a disclosed geographic margin.","label":"GAAP gross profit: us","value":537.1238130720001,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_2027q1_us","upside_2027q1_us_gross_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_international_gross_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin: international","value":0.58,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_international_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk product mix and delivery margin, not a disclosed geographic margin.","label":"GAAP gross profit: international","value":138.9216261,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_2027q1_international","upside_2027q1_international_gross_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Branded-product mix and acquired international economics; no return to old compounding margins assumed.","label":"GAAP gross profit proxy","value":676.0454391720001,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_us_gross","upside_2027q1_international_gross"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total equity compensation expense","value":59.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":43.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_sbc_payroll","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash employer payroll tax on equity","value":3.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_integration","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash transaction and integration expense","value":5.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_opex_ratio","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Adjusted cash opex / revenue","value":0.5,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_adjusted_opex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk cost ratio excludes SBC, DA, employer equity taxes and integration costs.","label":"Adjusted cash operating expense","value":514.7040027,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_2027q1_revenue","upside_2027q1_opex_ratio"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_cogs_noncash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Provisional cost-of-revenue allocation; already included in total DA/SBC below.","label":"Noncash DA/SBC included in GAAP cost of sales","value":12.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_adjusted_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reconcile the GAAP gross-profit starting point before subtracting adjusted cash opex.","label":"Gross profit before cost-of-sales noncash charges","value":688.0454391720001,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_gross_profit","upside_2027q1_cogs_noncash"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_adjusted_ebitda","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk cash expense structure, not a company 2027 target.","label":"Adjusted EBITDA","value":173.34143647200005,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_adjusted_gross","upside_2027q1_adjusted_opex"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_adjusted_exclusions","case":"upside","kind":"derived","unit":"USD_millions","basis":"Noncash costs and excluded cash costs are distinct. No repeat of the already booked legal reserve or assumed fair-value gain.","label":"GAAP operating costs excluded from adjusted EBITDA","value":110.0,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_sbc","upside_2027q1_da","upside_2027q1_sbc_payroll","upside_2027q1_integration"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Total SBC/DA includes the cost-of-sales portion once.","label":"GAAP operating income proxy","value":63.341436472000055,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_adjusted_ebitda","upside_2027q1_adjusted_exclusions"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_net_cash_interest","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net cash interest income","value":3.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_cash_before_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Zero-coupon convert principal and proceeds are not operating cash.","label":"Operating income plus noncash costs and interest","value":168.34143647200005,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_operating_income","upside_2027q1_sbc","upside_2027q1_da","upside_2027q1_net_cash_interest"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_legal_payment","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk payment timing of an already recognized $62.5M expense; no new operating expense charged here.","label":"Payment of existing June legal reserve","value":31.25,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_net_rebate_payable_use","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Net timing assumption; does not deduct gross rebates again while retaining related payable funding. No facility monetization assumed.","label":"Net rebate/payable and other working-capital cash use","value":15.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_cash_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash tax allowance","value":8.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash integration and payroll costs remain in operating income and are not added back.","label":"Taxes, working capital and existing-reserve payments","value":54.25,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_legal_payment","upside_2027q1_net_rebate_payable_use","upside_2027q1_cash_tax"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Facility capacity, share issuance and M&A payments are outside operating cash.","label":"Operating cash flow","value":114.09143647200005,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_cash_before_uses","upside_2027q1_cash_uses"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_ordinary_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Ordinary PP&E and intangible cash spending","value":35.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_peptide_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk timing allocates the up-to-$30M July agreement across 12 months, inside intangible/capital cash once; actual milestone achievement and accounting can differ.","label":"Peptide technology cash milestone assumption","value":10.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Technology milestone cash is included here, not deducted again below.","label":"PP&E and intangible cash purchases","value":45.0,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_ordinary_capex","upside_2027q1_peptide_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_software","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized software cash","value":8.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Generic historical cash definition.","label":"CFO less PP&E/intangibles","value":69.09143647200005,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_cfo","upside_2027q1_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_company_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Matches the scope of current company FCF; acquisition consideration remains separate.","label":"CFO less PP&E/intangibles/software","value":61.091436472000055,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_fcf","upside_2027q1_software"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_cash_election","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Assumed cash election in stress","value":1.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_deferred_cash_stress","case":"upside","kind":"derived","unit":"USD_millions","basis":"All-cash equal phasing is a sensitivity, not a contractual schedule or forecast of management election.","label":"Eucalyptus deferred cash stress","value":113.98333333333333,"period":"2027Q1","formula":{"op":"multiply","refs":["cash_installment_stress","upside_2027q1_cash_election"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_withholding","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Award tax withholding cash","value":41.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_funding_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Excludes additional earnouts, other acquisitions, buybacks and debt principal.","label":"Acquisition stress and equity award cash","value":154.98333333333335,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_deferred_cash_stress","upside_2027q1_withholding"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_funding_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Not consolidated change in cash or a liquidity covenant calculation.","label":"Cash after acquisition/award funding stress","value":-93.8918968613333,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_company_fcf","upside_2027q1_funding_uses"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual revenue quarter share","value":0.245,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_us","case":"upside","kind":"derived","unit":"USD_millions","basis":"US revenue timing assumption.","label":"US revenue","value":841.4023926,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_fy27_us","upside_2027q2_weight"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_international","case":"upside","kind":"derived","unit":"USD_millions","basis":"Existing acquired perimeter; no further M&A assumed.","label":"Rest-of-world revenue","value":255.14091749999997,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_fy27_international","upside_2027q2_weight"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Two mutually exclusive geographic revenue streams.","label":"Consolidated revenue","value":1096.5433100999999,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_us","upside_2027q2_international"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_us_gross_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin: us","value":0.68,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_us_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk product mix and delivery margin, not a disclosed geographic margin.","label":"GAAP gross profit: us","value":572.153626968,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_2027q2_us","upside_2027q2_us_gross_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_international_gross_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin: international","value":0.58,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_international_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk product mix and delivery margin, not a disclosed geographic margin.","label":"GAAP gross profit: international","value":147.98173214999997,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_2027q2_international","upside_2027q2_international_gross_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Branded-product mix and acquired international economics; no return to old compounding margins assumed.","label":"GAAP gross profit proxy","value":720.135359118,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_us_gross","upside_2027q2_international_gross"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total equity compensation expense","value":65.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":43.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_sbc_payroll","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash employer payroll tax on equity","value":3.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_integration","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash transaction and integration expense","value":5.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_opex_ratio","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Adjusted cash opex / revenue","value":0.5,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_adjusted_opex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk cost ratio excludes SBC, DA, employer equity taxes and integration costs.","label":"Adjusted cash operating expense","value":548.2716550499999,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_2027q2_revenue","upside_2027q2_opex_ratio"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_cogs_noncash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Provisional cost-of-revenue allocation; already included in total DA/SBC below.","label":"Noncash DA/SBC included in GAAP cost of sales","value":12.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_adjusted_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reconcile the GAAP gross-profit starting point before subtracting adjusted cash opex.","label":"Gross profit before cost-of-sales noncash charges","value":732.135359118,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_gross_profit","upside_2027q2_cogs_noncash"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_adjusted_ebitda","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk cash expense structure, not a company 2027 target.","label":"Adjusted EBITDA","value":183.86370406800006,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_adjusted_gross","upside_2027q2_adjusted_opex"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_adjusted_exclusions","case":"upside","kind":"derived","unit":"USD_millions","basis":"Noncash costs and excluded cash costs are distinct. No repeat of the already booked legal reserve or assumed fair-value gain.","label":"GAAP operating costs excluded from adjusted EBITDA","value":116.0,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_sbc","upside_2027q2_da","upside_2027q2_sbc_payroll","upside_2027q2_integration"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Total SBC/DA includes the cost-of-sales portion once.","label":"GAAP operating income proxy","value":67.86370406800006,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_adjusted_ebitda","upside_2027q2_adjusted_exclusions"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_net_cash_interest","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net cash interest income","value":3.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_cash_before_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Zero-coupon convert principal and proceeds are not operating cash.","label":"Operating income plus noncash costs and interest","value":178.86370406800006,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_operating_income","upside_2027q2_sbc","upside_2027q2_da","upside_2027q2_net_cash_interest"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_legal_payment","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk payment timing of an already recognized $62.5M expense; no new operating expense charged here.","label":"Payment of existing June legal reserve","value":0.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_net_rebate_payable_use","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Net timing assumption; does not deduct gross rebates again while retaining related payable funding. No facility monetization assumed.","label":"Net rebate/payable and other working-capital cash use","value":0.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_cash_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash tax allowance","value":8.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash integration and payroll costs remain in operating income and are not added back.","label":"Taxes, working capital and existing-reserve payments","value":8.0,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_legal_payment","upside_2027q2_net_rebate_payable_use","upside_2027q2_cash_tax"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Facility capacity, share issuance and M&A payments are outside operating cash.","label":"Operating cash flow","value":170.86370406800006,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_cash_before_uses","upside_2027q2_cash_uses"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_ordinary_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Ordinary PP&E and intangible cash spending","value":35.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_peptide_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk timing allocates the up-to-$30M July agreement across 12 months, inside intangible/capital cash once; actual milestone achievement and accounting can differ.","label":"Peptide technology cash milestone assumption","value":5.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Technology milestone cash is included here, not deducted again below.","label":"PP&E and intangible cash purchases","value":40.0,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_ordinary_capex","upside_2027q2_peptide_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_software","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized software cash","value":8.5,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Generic historical cash definition.","label":"CFO less PP&E/intangibles","value":130.86370406800006,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_cfo","upside_2027q2_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_company_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Matches the scope of current company FCF; acquisition consideration remains separate.","label":"CFO less PP&E/intangibles/software","value":122.36370406800006,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_fcf","upside_2027q2_software"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_cash_election","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Assumed cash election in stress","value":1.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_deferred_cash_stress","case":"upside","kind":"derived","unit":"USD_millions","basis":"All-cash equal phasing is a sensitivity, not a contractual schedule or forecast of management election.","label":"Eucalyptus deferred cash stress","value":113.98333333333333,"period":"2027Q2","formula":{"op":"multiply","refs":["cash_installment_stress","upside_2027q2_cash_election"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_withholding","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Award tax withholding cash","value":44.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_funding_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Excludes additional earnouts, other acquisitions, buybacks and debt principal.","label":"Acquisition stress and equity award cash","value":157.98333333333335,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_deferred_cash_stress","upside_2027q2_withholding"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_funding_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Not consolidated change in cash or a liquidity covenant calculation.","label":"Cash after acquisition/award funding stress","value":-35.61962926533329,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_company_fcf","upside_2027q2_funding_uses"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual revenue quarter share","value":0.255,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_us","case":"upside","kind":"derived","unit":"USD_millions","basis":"US revenue timing assumption.","label":"US revenue","value":875.7453474000001,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_fy27_us","upside_2027q3_weight"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_international","case":"upside","kind":"derived","unit":"USD_millions","basis":"Existing acquired perimeter; no further M&A assumed.","label":"Rest-of-world revenue","value":265.5548325,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_fy27_international","upside_2027q3_weight"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Two mutually exclusive geographic revenue streams.","label":"Consolidated revenue","value":1141.3001799,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_us","upside_2027q3_international"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_us_gross_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin: us","value":0.68,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_us_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk product mix and delivery margin, not a disclosed geographic margin.","label":"GAAP gross profit: us","value":595.5068362320002,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q3_us","upside_2027q3_us_gross_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_international_gross_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin: international","value":0.58,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_international_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk product mix and delivery margin, not a disclosed geographic margin.","label":"GAAP gross profit: international","value":154.02180284999997,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q3_international","upside_2027q3_international_gross_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Branded-product mix and acquired international economics; no return to old compounding margins assumed.","label":"GAAP gross profit proxy","value":749.5286390820002,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_us_gross","upside_2027q3_international_gross"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total equity compensation expense","value":70.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":43.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_sbc_payroll","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash employer payroll tax on equity","value":3.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_integration","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash transaction and integration expense","value":5.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_opex_ratio","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Adjusted cash opex / revenue","value":0.5,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_adjusted_opex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk cost ratio excludes SBC, DA, employer equity taxes and integration costs.","label":"Adjusted cash operating expense","value":570.65008995,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q3_revenue","upside_2027q3_opex_ratio"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_cogs_noncash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Provisional cost-of-revenue allocation; already included in total DA/SBC below.","label":"Noncash DA/SBC included in GAAP cost of sales","value":12.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_adjusted_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reconcile the GAAP gross-profit starting point before subtracting adjusted cash opex.","label":"Gross profit before cost-of-sales noncash charges","value":761.5286390820002,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_gross_profit","upside_2027q3_cogs_noncash"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_adjusted_ebitda","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk cash expense structure, not a company 2027 target.","label":"Adjusted EBITDA","value":190.8785491320001,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_adjusted_gross","upside_2027q3_adjusted_opex"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_adjusted_exclusions","case":"upside","kind":"derived","unit":"USD_millions","basis":"Noncash costs and excluded cash costs are distinct. No repeat of the already booked legal reserve or assumed fair-value gain.","label":"GAAP operating costs excluded from adjusted EBITDA","value":121.0,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_sbc","upside_2027q3_da","upside_2027q3_sbc_payroll","upside_2027q3_integration"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Total SBC/DA includes the cost-of-sales portion once.","label":"GAAP operating income proxy","value":69.8785491320001,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_adjusted_ebitda","upside_2027q3_adjusted_exclusions"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_net_cash_interest","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net cash interest income","value":3.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_cash_before_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Zero-coupon convert principal and proceeds are not operating cash.","label":"Operating income plus noncash costs and interest","value":185.8785491320001,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_operating_income","upside_2027q3_sbc","upside_2027q3_da","upside_2027q3_net_cash_interest"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_legal_payment","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk payment timing of an already recognized $62.5M expense; no new operating expense charged here.","label":"Payment of existing June legal reserve","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_net_rebate_payable_use","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Net timing assumption; does not deduct gross rebates again while retaining related payable funding. No facility monetization assumed.","label":"Net rebate/payable and other working-capital cash use","value":10.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_cash_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash tax allowance","value":8.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash integration and payroll costs remain in operating income and are not added back.","label":"Taxes, working capital and existing-reserve payments","value":18.0,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_legal_payment","upside_2027q3_net_rebate_payable_use","upside_2027q3_cash_tax"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Facility capacity, share issuance and M&A payments are outside operating cash.","label":"Operating cash flow","value":167.8785491320001,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_cash_before_uses","upside_2027q3_cash_uses"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_ordinary_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Ordinary PP&E and intangible cash spending","value":35.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_peptide_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk timing allocates the up-to-$30M July agreement across 12 months, inside intangible/capital cash once; actual milestone achievement and accounting can differ.","label":"Peptide technology cash milestone assumption","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Technology milestone cash is included here, not deducted again below.","label":"PP&E and intangible cash purchases","value":35.0,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_ordinary_capex","upside_2027q3_peptide_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_software","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized software cash","value":9.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Generic historical cash definition.","label":"CFO less PP&E/intangibles","value":132.8785491320001,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_cfo","upside_2027q3_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_company_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Matches the scope of current company FCF; acquisition consideration remains separate.","label":"CFO less PP&E/intangibles/software","value":123.8785491320001,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_fcf","upside_2027q3_software"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_cash_election","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Assumed cash election in stress","value":1.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_deferred_cash_stress","case":"upside","kind":"derived","unit":"USD_millions","basis":"All-cash equal phasing is a sensitivity, not a contractual schedule or forecast of management election.","label":"Eucalyptus deferred cash stress","value":113.98333333333333,"period":"2027Q3","formula":{"op":"multiply","refs":["cash_installment_stress","upside_2027q3_cash_election"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_withholding","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Award tax withholding cash","value":47.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_funding_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Excludes additional earnouts, other acquisitions, buybacks and debt principal.","label":"Acquisition stress and equity award cash","value":160.98333333333335,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_deferred_cash_stress","upside_2027q3_withholding"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_funding_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Not consolidated change in cash or a liquidity covenant calculation.","label":"Cash after acquisition/award funding stress","value":-37.104784201333246,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_company_fcf","upside_2027q3_funding_uses"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual revenue quarter share","value":0.27,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_us","case":"upside","kind":"derived","unit":"USD_millions","basis":"US revenue timing assumption.","label":"US revenue","value":927.2597796000001,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_fy27_us","upside_2027q4_weight"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_international","case":"upside","kind":"derived","unit":"USD_millions","basis":"Existing acquired perimeter; no further M&A assumed.","label":"Rest-of-world revenue","value":281.175705,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_fy27_international","upside_2027q4_weight"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Two mutually exclusive geographic revenue streams.","label":"Consolidated revenue","value":1208.4354846,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_us","upside_2027q4_international"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_us_gross_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin: us","value":0.68,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_us_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk product mix and delivery margin, not a disclosed geographic margin.","label":"GAAP gross profit: us","value":630.5366501280001,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_2027q4_us","upside_2027q4_us_gross_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_international_gross_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin: international","value":0.58,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_international_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk product mix and delivery margin, not a disclosed geographic margin.","label":"GAAP gross profit: international","value":163.08190889999997,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_2027q4_international","upside_2027q4_international_gross_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Branded-product mix and acquired international economics; no return to old compounding margins assumed.","label":"GAAP gross profit proxy","value":793.6185590280002,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_us_gross","upside_2027q4_international_gross"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total equity compensation expense","value":76.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":43.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_sbc_payroll","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash employer payroll tax on equity","value":3.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_integration","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash transaction and integration expense","value":5.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_opex_ratio","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Adjusted cash opex / revenue","value":0.5,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_adjusted_opex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk cost ratio excludes SBC, DA, employer equity taxes and integration costs.","label":"Adjusted cash operating expense","value":604.2177423,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_2027q4_revenue","upside_2027q4_opex_ratio"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_cogs_noncash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Provisional cost-of-revenue allocation; already included in total DA/SBC below.","label":"Noncash DA/SBC included in GAAP cost of sales","value":12.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_adjusted_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reconcile the GAAP gross-profit starting point before subtracting adjusted cash opex.","label":"Gross profit before cost-of-sales noncash charges","value":805.6185590280002,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_gross_profit","upside_2027q4_cogs_noncash"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_adjusted_ebitda","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk cash expense structure, not a company 2027 target.","label":"Adjusted EBITDA","value":201.4008167280001,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_adjusted_gross","upside_2027q4_adjusted_opex"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_adjusted_exclusions","case":"upside","kind":"derived","unit":"USD_millions","basis":"Noncash costs and excluded cash costs are distinct. No repeat of the already booked legal reserve or assumed fair-value gain.","label":"GAAP operating costs excluded from adjusted EBITDA","value":127.0,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_sbc","upside_2027q4_da","upside_2027q4_sbc_payroll","upside_2027q4_integration"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Total SBC/DA includes the cost-of-sales portion once.","label":"GAAP operating income proxy","value":74.40081672800011,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_adjusted_ebitda","upside_2027q4_adjusted_exclusions"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_net_cash_interest","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Net cash interest income","value":3.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_cash_before_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Zero-coupon convert principal and proceeds are not operating cash.","label":"Operating income plus noncash costs and interest","value":196.4008167280001,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_operating_income","upside_2027q4_sbc","upside_2027q4_da","upside_2027q4_net_cash_interest"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_legal_payment","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk payment timing of an already recognized $62.5M expense; no new operating expense charged here.","label":"Payment of existing June legal reserve","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_net_rebate_payable_use","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Net timing assumption; does not deduct gross rebates again while retaining related payable funding. No facility monetization assumed.","label":"Net rebate/payable and other working-capital cash use","value":-5.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_cash_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash tax allowance","value":8.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash integration and payroll costs remain in operating income and are not added back.","label":"Taxes, working capital and existing-reserve payments","value":3.0,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_legal_payment","upside_2027q4_net_rebate_payable_use","upside_2027q4_cash_tax"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Facility capacity, share issuance and M&A payments are outside operating cash.","label":"Operating cash flow","value":193.4008167280001,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_cash_before_uses","upside_2027q4_cash_uses"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_ordinary_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Ordinary PP&E and intangible cash spending","value":35.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_peptide_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk timing allocates the up-to-$30M July agreement across 12 months, inside intangible/capital cash once; actual milestone achievement and accounting can differ.","label":"Peptide technology cash milestone assumption","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Technology milestone cash is included here, not deducted again below.","label":"PP&E and intangible cash purchases","value":35.0,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_ordinary_capex","upside_2027q4_peptide_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_software","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized software cash","value":9.5,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Generic historical cash definition.","label":"CFO less PP&E/intangibles","value":158.4008167280001,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_cfo","upside_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_company_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Matches the scope of current company FCF; acquisition consideration remains separate.","label":"CFO less PP&E/intangibles/software","value":148.9008167280001,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_fcf","upside_2027q4_software"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_cash_election","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Assumed cash election in stress","value":1.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_deferred_cash_stress","case":"upside","kind":"derived","unit":"USD_millions","basis":"All-cash equal phasing is a sensitivity, not a contractual schedule or forecast of management election.","label":"Eucalyptus deferred cash stress","value":113.98333333333333,"period":"2027Q4","formula":{"op":"multiply","refs":["cash_installment_stress","upside_2027q4_cash_election"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_withholding","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Award tax withholding cash","value":50.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_funding_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Excludes additional earnouts, other acquisitions, buybacks and debt principal.","label":"Acquisition stress and equity award cash","value":163.98333333333335,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_deferred_cash_stress","upside_2027q4_withholding"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_funding_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Not consolidated change in cash or a liquidity covenant calculation.","label":"Cash after acquisition/award funding stress","value":-15.08251660533324,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_company_fcf","upside_2027q4_funding_uses"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Consolidated revenue ($M)","value":3296.0,"period":"FY2026","formula":{"op":"sum","refs":["h1_revenue","upside_2026q3_revenue","upside_2026q4_revenue"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_us","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"US revenue ($M)","value":2601.739,"period":"FY2026","formula":{"op":"sum","refs":["h1_us","upside_2026q3_us","upside_2026q4_us"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_international","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Rest-of-world revenue ($M)","value":694.261,"period":"FY2026","formula":{"op":"sum","refs":["h1_international","upside_2026q3_international","upside_2026q4_international"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP gross profit proxy ($M)","value":2144.7055600000003,"period":"FY2026","formula":{"op":"sum","refs":["h1_gross_profit","upside_2026q3_gross_profit","upside_2026q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_adjusted_ebitda","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Adjusted EBITDA ($M)","value":327.0,"period":"FY2026","formula":{"op":"sum","refs":["h1_adjusted_ebitda","upside_2026q3_adjusted_ebitda","upside_2026q4_adjusted_ebitda"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP operating income proxy ($M)","value":-156.118,"period":"FY2026","formula":{"op":"sum","refs":["h1_operating_income","upside_2026q3_operating_income","upside_2026q4_operating_income"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow ($M)","value":217.564,"period":"FY2026","formula":{"op":"sum","refs":["h1_cfo","upside_2026q3_cfo","upside_2026q4_cfo"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"PP&E and intangible cash purchases ($M)","value":134.77,"period":"FY2026","formula":{"op":"sum","refs":["h1_capex","upside_2026q3_capex","upside_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_software","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Capitalized software cash ($M)","value":27.308,"period":"FY2026","formula":{"op":"sum","refs":["h1_software","upside_2026q3_software","upside_2026q4_software"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E/intangibles ($M)","value":82.79399999999998,"period":"FY2026","formula":{"op":"sum","refs":["h1_fcf","upside_2026q3_fcf","upside_2026q4_fcf"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_company_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E/intangibles/software ($M)","value":55.48599999999999,"period":"FY2026","formula":{"op":"sum","refs":["h1_company_fcf","upside_2026q3_company_fcf","upside_2026q4_company_fcf"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_funding_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after acquisition/award funding stress ($M)","value":-669.5946666666667,"period":"FY2026","formula":{"op":"sum","refs":["h1_funding_cash","upside_2026q3_funding_cash","upside_2026q4_funding_cash"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Consolidated revenue ($M)","value":4475.68698,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_revenue","upside_2027q2_revenue","upside_2027q3_revenue","upside_2027q4_revenue"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_us","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"US revenue ($M)","value":3434.29548,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_us","upside_2027q2_us","upside_2027q3_us","upside_2027q4_us"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_international","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Rest-of-world revenue ($M)","value":1041.3915,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_international","upside_2027q2_international","upside_2027q3_international","upside_2027q4_international"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP gross profit proxy ($M)","value":2939.3279964000003,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_gross_profit","upside_2027q2_gross_profit","upside_2027q3_gross_profit","upside_2027q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_adjusted_ebitda","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Adjusted EBITDA ($M)","value":749.4845064000003,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_adjusted_ebitda","upside_2027q2_adjusted_ebitda","upside_2027q3_adjusted_ebitda","upside_2027q4_adjusted_ebitda"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP operating income proxy ($M)","value":275.4845064000003,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_operating_income","upside_2027q2_operating_income","upside_2027q3_operating_income","upside_2027q4_operating_income"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow ($M)","value":646.2345064000003,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_cfo","upside_2027q2_cfo","upside_2027q3_cfo","upside_2027q4_cfo"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"PP&E and intangible cash purchases ($M)","value":155.0,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_capex","upside_2027q2_capex","upside_2027q3_capex","upside_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_software","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Capitalized software cash ($M)","value":35.0,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_software","upside_2027q2_software","upside_2027q3_software","upside_2027q4_software"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E/intangibles ($M)","value":491.2345064000003,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_fcf","upside_2027q2_fcf","upside_2027q3_fcf","upside_2027q4_fcf"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_company_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E/intangibles/software ($M)","value":456.2345064000003,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_company_fcf","upside_2027q2_company_fcf","upside_2027q3_company_fcf","upside_2027q4_company_fcf"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_funding_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after acquisition/award funding stress ($M)","value":-181.69882693333307,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_funding_cash","upside_2027q2_funding_cash","upside_2027q3_funding_cash","upside_2027q4_funding_cash"]},"source_url":null,"source_date":null}],"title":"US treatment mix, acquired international sales and cash commitments","method":"Build US and rest-of-world sales separately, anchoring 2026 consolidated revenue and adjusted EBITDA to August guidance. Extend each geography with explicit growth and gross-margin assumptions. Reconcile adjusted EBITDA to GAAP operating income using ordinary equity compensation, depreciation and cash exclusions. Bridge GAAP profit to operating cash using net rebate/payable timing and payment of the existing legal reserve. Deduct PP&E/intangibles and software once. Separately stress all-cash Eucalyptus deferred payments and award withholding.","metrics":{"us":"US revenue ($M)","cfo":"Operating cash flow ($M)","fcf":"CFO less PP&E/intangibles ($M)","capex":"PP&E and intangible cash purchases ($M)","revenue":"Consolidated revenue ($M)","software":"Capitalized software cash ($M)","company_fcf":"CFO less PP&E/intangibles/software ($M)","funding_cash":"Cash after acquisition/award funding stress ($M)","gross_profit":"GAAP gross profit proxy ($M)","international":"Rest-of-world revenue ($M)","adjusted_ebitda":"Adjusted EBITDA ($M)","operating_income":"GAAP operating income proxy ($M)"},"outputs":[{"case":"downside","period":"2026Q3","values":{"us":650.0,"cfo":-67.3,"fcf":-104.3,"capex":37.0,"revenue":845.5,"software":7.0,"company_fcf":-111.3,"funding_cash":-260.28333333333336,"gross_profit":496.205,"international":195.5,"adjusted_ebitda":69.7,"operating_income":-29.799999999999997},"metrics":{"us":"downside_2026q3_us","cfo":"downside_2026q3_cfo","fcf":"downside_2026q3_fcf","capex":"downside_2026q3_capex","revenue":"downside_2026q3_revenue","software":"downside_2026q3_software","company_fcf":"downside_2026q3_company_fcf","funding_cash":"downside_2026q3_funding_cash","gross_profit":"downside_2026q3_gross_profit","international":"downside_2026q3_international","adjusted_ebitda":"downside_2026q3_adjusted_ebitda","operating_income":"downside_2026q3_operating_income"},"frequency":"quarter","period_end":"2026-09-30"},{"case":"downside","period":"2026Q4","values":{"us":690.0,"cfo":19.19699999999999,"fcf":-22.80300000000001,"capex":42.0,"revenue":833.182,"software":7.5,"company_fcf":-30.30300000000001,"funding_cash":-182.28633333333335,"gross_profit":493.92282,"international":143.18200000000002,"adjusted_ebitda":71.69699999999999,"operating_income":-28.80300000000001},"metrics":{"us":"downside_2026q4_us","cfo":"downside_2026q4_cfo","fcf":"downside_2026q4_fcf","capex":"downside_2026q4_capex","revenue":"downside_2026q4_revenue","software":"downside_2026q4_software","company_fcf":"downside_2026q4_company_fcf","funding_cash":"downside_2026q4_funding_cash","gross_profit":"downside_2026q4_gross_profit","international":"downside_2026q4_international","adjusted_ebitda":"downside_2026q4_adjusted_ebitda","operating_income":"downside_2026q4_operating_income"},"frequency":"quarter","period_end":"2026-12-31"},{"case":"downside","period":"2027Q1","values":{"us":630.409967,"cfo":19.286746685000026,"fcf":-25.713253314999974,"capex":45.0,"revenue":775.4250015,"software":8.0,"company_fcf":-33.713253314999974,"funding_cash":-188.69658664833332,"gross_profit":458.507747465,"international":145.01503449999998,"adjusted_ebitda":67.28674668500003,"operating_income":-38.713253314999974},"metrics":{"us":"downside_2027q1_us","cfo":"downside_2027q1_cfo","fcf":"downside_2027q1_fcf","capex":"downside_2027q1_capex","revenue":"downside_2027q1_revenue","software":"downside_2027q1_software","company_fcf":"downside_2027q1_company_fcf","funding_cash":"downside_2027q1_funding_cash","gross_profit":"downside_2027q1_gross_profit","international":"downside_2027q1_international","adjusted_ebitda":"downside_2027q1_adjusted_ebitda","operating_income":"downside_2027q1_operating_income"},"frequency":"quarter","period_end":"2027-03-31"},{"case":"downside","period":"2027Q2","values":{"us":671.5236605,"cfo":32.892404077499975,"fcf":-7.107595922500025,"capex":40.0,"revenue":825.99619725,"software":8.5,"company_fcf":-15.607595922500025,"funding_cash":-173.59092925583337,"gross_profit":488.4104266475,"international":154.47253675,"adjusted_ebitda":70.89240407749998,"operating_income":-39.107595922500025},"metrics":{"us":"downside_2027q2_us","cfo":"downside_2027q2_cfo","fcf":"downside_2027q2_fcf","capex":"downside_2027q2_capex","revenue":"downside_2027q2_revenue","software":"downside_2027q2_software","company_fcf":"downside_2027q2_company_fcf","funding_cash":"downside_2027q2_funding_cash","gross_profit":"downside_2027q2_gross_profit","international":"downside_2027q2_international","adjusted_ebitda":"downside_2027q2_adjusted_ebitda","operating_income":"downside_2027q2_operating_income"},"frequency":"quarter","period_end":"2027-06-30"},{"case":"downside","period":"FY2026","values":{"us":2491.739,"cfo":5.313999999999993,"fcf":-129.45600000000002,"capex":134.77,"revenue":3040.0,"software":27.308,"company_fcf":-156.764,"funding_cash":-881.8446666666667,"gross_profit":1867.71782,"international":548.261,"adjusted_ebitda":246.0,"operating_income":-234.118},"metrics":{"us":"downside_fy2026_us","cfo":"downside_fy2026_cfo","fcf":"downside_fy2026_fcf","capex":"downside_fy2026_capex","revenue":"downside_fy2026_revenue","software":"downside_fy2026_software","company_fcf":"downside_fy2026_company_fcf","funding_cash":"downside_fy2026_funding_cash","gross_profit":"downside_fy2026_gross_profit","international":"downside_fy2026_international","adjusted_ebitda":"downside_fy2026_adjusted_ebitda","operating_income":"downside_fy2026_operating_income"},"frequency":"year","period_end":"2026-12-31"},{"case":"downside","period":"FY2027","values":{"us":2740.9129000000003,"cfo":126.37715950000006,"fcf":-28.62284049999994,"capex":155.0,"revenue":3371.41305,"software":35.0,"company_fcf":-63.62284049999994,"funding_cash":-701.5561738333333,"gross_profit":1993.5119455000004,"international":630.50015,"adjusted_ebitda":288.37715950000006,"operating_income":-159.62284049999994},"metrics":{"us":"downside_fy2027_us","cfo":"downside_fy2027_cfo","fcf":"downside_fy2027_fcf","capex":"downside_fy2027_capex","revenue":"downside_fy2027_revenue","software":"downside_fy2027_software","company_fcf":"downside_fy2027_company_fcf","funding_cash":"downside_fy2027_funding_cash","gross_profit":"downside_fy2027_gross_profit","international":"downside_fy2027_international","adjusted_ebitda":"downside_fy2027_adjusted_ebitda","operating_income":"downside_fy2027_operating_income"},"frequency":"year","period_end":"2027-12-31"},{"case":"base","period":"2026Q3","values":{"us":680.0,"cfo":14.25,"fcf":-22.75,"capex":37.0,"revenue":890.0,"software":7.0,"company_fcf":-29.75,"funding_cash":-178.73333333333335,"gross_profit":557.5,"international":210.0,"adjusted_ebitda":85.0,"operating_income":-12.5},"metrics":{"us":"base_2026q3_us","cfo":"base_2026q3_cfo","fcf":"base_2026q3_fcf","capex":"base_2026q3_capex","revenue":"base_2026q3_revenue","software":"base_2026q3_software","company_fcf":"base_2026q3_company_fcf","funding_cash":"base_2026q3_funding_cash","gross_profit":"base_2026q3_gross_profit","international":"base_2026q3_international","adjusted_ebitda":"base_2026q3_adjusted_ebitda","operating_income":"base_2026q3_operating_income"},"frequency":"quarter","period_end":"2026-09-30"},{"case":"base","period":"2026Q4","values":{"us":725.0,"cfo":56.64699999999999,"fcf":14.646999999999991,"capex":42.0,"revenue":948.682,"software":7.5,"company_fcf":7.146999999999991,"funding_cash":-144.83633333333336,"gross_profit":594.2751000000001,"international":223.68200000000002,"adjusted_ebitda":110.39699999999999,"operating_income":11.896999999999991},"metrics":{"us":"base_2026q4_us","cfo":"base_2026q4_cfo","fcf":"base_2026q4_fcf","capex":"base_2026q4_capex","revenue":"base_2026q4_revenue","software":"base_2026q4_software","company_fcf":"base_2026q4_company_fcf","funding_cash":"base_2026q4_funding_cash","gross_profit":"base_2026q4_gross_profit","international":"base_2026q4_international","adjusted_ebitda":"base_2026q4_adjusted_ebitda","operating_income":"base_2026q4_operating_income"},"frequency":"quarter","period_end":"2026-12-31"},{"case":"base","period":"2027Q1","values":{"us":717.4209634,"cfo":77.84246897650007,"fcf":32.84246897650007,"capex":45.0,"revenue":917.1535039,"software":8.0,"company_fcf":24.842468976500072,"funding_cash":-130.14086435683328,"gross_profit":576.1765234850001,"international":199.73254050000003,"adjusted_ebitda":115.84246897650007,"operating_income":11.842468976500072},"metrics":{"us":"base_2027q1_us","cfo":"base_2027q1_cfo","fcf":"base_2027q1_fcf","capex":"base_2027q1_capex","revenue":"base_2027q1_revenue","software":"base_2027q1_software","company_fcf":"base_2027q1_company_fcf","funding_cash":"base_2027q1_funding_cash","gross_profit":"base_2027q1_gross_profit","international":"base_2027q1_international","adjusted_ebitda":"base_2027q1_adjusted_ebitda","operating_income":"base_2027q1_operating_income"},"frequency":"quarter","period_end":"2027-03-31"},{"case":"base","period":"2027Q2","values":{"us":764.2092871,"cfo":99.61480390974998,"fcf":59.61480390974998,"capex":40.0,"revenue":976.96786285,"software":8.5,"company_fcf":51.11480390974998,"funding_cash":-106.86852942358337,"gross_profit":613.7532532775,"international":212.75857575,"adjusted_ebitda":122.61480390974998,"operating_income":14.61480390974998},"metrics":{"us":"base_2027q2_us","cfo":"base_2027q2_cfo","fcf":"base_2027q2_fcf","capex":"base_2027q2_capex","revenue":"base_2027q2_revenue","software":"base_2027q2_software","company_fcf":"base_2027q2_company_fcf","funding_cash":"base_2027q2_funding_cash","gross_profit":"base_2027q2_gross_profit","international":"base_2027q2_international","adjusted_ebitda":"base_2027q2_adjusted_ebitda","operating_income":"base_2027q2_operating_income"},"frequency":"quarter","period_end":"2027-06-30"},{"case":"base","period":"FY2026","values":{"us":2556.739,"cfo":124.314,"fcf":-10.45600000000001,"capex":134.77,"revenue":3200.0,"software":27.308,"company_fcf":-37.76400000000001,"funding_cash":-762.8446666666669,"gross_profit":2029.3651000000002,"international":643.261,"adjusted_ebitda":300.0,"operating_income":-176.118},"metrics":{"us":"base_fy2026_us","cfo":"base_fy2026_cfo","fcf":"base_fy2026_fcf","capex":"base_fy2026_capex","revenue":"base_fy2026_revenue","software":"base_fy2026_software","company_fcf":"base_fy2026_company_fcf","funding_cash":"base_fy2026_funding_cash","gross_profit":"base_fy2026_gross_profit","international":"base_fy2026_international","adjusted_ebitda":"base_fy2026_adjusted_ebitda","operating_income":"base_fy2026_operating_income"},"frequency":"year","period_end":"2026-12-31"},{"case":"base","period":"FY2027","values":{"us":3119.2215799999994,"cfo":387.48899555,"fcf":232.48899555000003,"capex":155.0,"revenue":3987.6239299999997,"software":35.0,"company_fcf":197.48899555000003,"funding_cash":-440.44433778333337,"gross_profit":2505.1153195,"international":868.4023500000001,"adjusted_ebitda":499.48899555,"operating_income":59.48899555000003},"metrics":{"us":"base_fy2027_us","cfo":"base_fy2027_cfo","fcf":"base_fy2027_fcf","capex":"base_fy2027_capex","revenue":"base_fy2027_revenue","software":"base_fy2027_software","company_fcf":"base_fy2027_company_fcf","funding_cash":"base_fy2027_funding_cash","gross_profit":"base_fy2027_gross_profit","international":"base_fy2027_international","adjusted_ebitda":"base_fy2027_adjusted_ebitda","operating_income":"base_fy2027_operating_income"},"frequency":"year","period_end":"2027-12-31"},{"case":"upside","period":"2026Q3","values":{"us":700.0,"cfo":68.15,"fcf":31.150000000000006,"capex":37.0,"revenue":916.7,"software":7.0,"company_fcf":24.150000000000006,"funding_cash":-124.83333333333334,"gross_profit":601.686,"international":216.70000000000005,"adjusted_ebitda":92.65,"operating_income":-7.849999999999994},"metrics":{"us":"upside_2026q3_us","cfo":"upside_2026q3_cfo","fcf":"upside_2026q3_fcf","capex":"upside_2026q3_capex","revenue":"upside_2026q3_revenue","software":"upside_2026q3_software","company_fcf":"upside_2026q3_company_fcf","funding_cash":"upside_2026q3_funding_cash","gross_profit":"upside_2026q3_gross_profit","international":"upside_2026q3_international","adjusted_ebitda":"upside_2026q3_adjusted_ebitda","operating_income":"upside_2026q3_operating_income"},"frequency":"quarter","period_end":"2026-09-30"},{"case":"upside","period":"2026Q4","values":{"us":750.0,"cfo":95.99699999999999,"fcf":53.996999999999986,"capex":42.0,"revenue":1017.982,"software":7.5,"company_fcf":46.496999999999986,"funding_cash":-105.48633333333336,"gross_profit":665.42956,"international":267.98199999999997,"adjusted_ebitda":129.74699999999999,"operating_income":27.246999999999986},"metrics":{"us":"upside_2026q4_us","cfo":"upside_2026q4_cfo","fcf":"upside_2026q4_fcf","capex":"upside_2026q4_capex","revenue":"upside_2026q4_revenue","software":"upside_2026q4_software","company_fcf":"upside_2026q4_company_fcf","funding_cash":"upside_2026q4_funding_cash","gross_profit":"upside_2026q4_gross_profit","international":"upside_2026q4_international","adjusted_ebitda":"upside_2026q4_adjusted_ebitda","operating_income":"upside_2026q4_operating_income"},"frequency":"quarter","period_end":"2026-12-31"},{"case":"upside","period":"2027Q1","values":{"us":789.8879604000001,"cfo":114.09143647200005,"fcf":69.09143647200005,"capex":45.0,"revenue":1029.4080054,"software":8.0,"company_fcf":61.091436472000055,"funding_cash":-93.8918968613333,"gross_profit":676.0454391720001,"international":239.520045,"adjusted_ebitda":173.34143647200005,"operating_income":63.341436472000055},"metrics":{"us":"upside_2027q1_us","cfo":"upside_2027q1_cfo","fcf":"upside_2027q1_fcf","capex":"upside_2027q1_capex","revenue":"upside_2027q1_revenue","software":"upside_2027q1_software","company_fcf":"upside_2027q1_company_fcf","funding_cash":"upside_2027q1_funding_cash","gross_profit":"upside_2027q1_gross_profit","international":"upside_2027q1_international","adjusted_ebitda":"upside_2027q1_adjusted_ebitda","operating_income":"upside_2027q1_operating_income"},"frequency":"quarter","period_end":"2027-03-31"},{"case":"upside","period":"2027Q2","values":{"us":841.4023926,"cfo":170.86370406800006,"fcf":130.86370406800006,"capex":40.0,"revenue":1096.5433100999999,"software":8.5,"company_fcf":122.36370406800006,"funding_cash":-35.61962926533329,"gross_profit":720.135359118,"international":255.14091749999997,"adjusted_ebitda":183.86370406800006,"operating_income":67.86370406800006},"metrics":{"us":"upside_2027q2_us","cfo":"upside_2027q2_cfo","fcf":"upside_2027q2_fcf","capex":"upside_2027q2_capex","revenue":"upside_2027q2_revenue","software":"upside_2027q2_software","company_fcf":"upside_2027q2_company_fcf","funding_cash":"upside_2027q2_funding_cash","gross_profit":"upside_2027q2_gross_profit","international":"upside_2027q2_international","adjusted_ebitda":"upside_2027q2_adjusted_ebitda","operating_income":"upside_2027q2_operating_income"},"frequency":"quarter","period_end":"2027-06-30"},{"case":"upside","period":"FY2026","values":{"us":2601.739,"cfo":217.564,"fcf":82.79399999999998,"capex":134.77,"revenue":3296.0,"software":27.308,"company_fcf":55.48599999999999,"funding_cash":-669.5946666666667,"gross_profit":2144.7055600000003,"international":694.261,"adjusted_ebitda":327.0,"operating_income":-156.118},"metrics":{"us":"upside_fy2026_us","cfo":"upside_fy2026_cfo","fcf":"upside_fy2026_fcf","capex":"upside_fy2026_capex","revenue":"upside_fy2026_revenue","software":"upside_fy2026_software","company_fcf":"upside_fy2026_company_fcf","funding_cash":"upside_fy2026_funding_cash","gross_profit":"upside_fy2026_gross_profit","international":"upside_fy2026_international","adjusted_ebitda":"upside_fy2026_adjusted_ebitda","operating_income":"upside_fy2026_operating_income"},"frequency":"year","period_end":"2026-12-31"},{"case":"upside","period":"FY2027","values":{"us":3434.29548,"cfo":646.2345064000003,"fcf":491.2345064000003,"capex":155.0,"revenue":4475.68698,"software":35.0,"company_fcf":456.2345064000003,"funding_cash":-181.69882693333307,"gross_profit":2939.3279964000003,"international":1041.3915,"adjusted_ebitda":749.4845064000003,"operating_income":275.4845064000003},"metrics":{"us":"upside_fy2027_us","cfo":"upside_fy2027_cfo","fcf":"upside_fy2027_fcf","capex":"upside_fy2027_capex","revenue":"upside_fy2027_revenue","software":"upside_fy2027_software","company_fcf":"upside_fy2027_company_fcf","funding_cash":"upside_fy2027_funding_cash","gross_profit":"upside_fy2027_gross_profit","international":"upside_fy2027_international","adjusted_ebitda":"upside_fy2027_adjusted_ebitda","operating_income":"upside_fy2027_operating_income"},"frequency":"year","period_end":"2027-12-31"}],"highlights":["fy26_revenue_guide","fy26_adjusted_guide","q3_revenue_guide","h1_company_fcf","h1_funding_cash","h1_net_ar_ap_use","liquidity","rebate_receivables","rebate_facility_limit","legal_reserve","acquisition_payables","earnout_liabilities","eucalyptus_deferred","cash_installment_stress","eucalyptus_earnout_maximum","peptide_milestone_maximum"],"limitations":["Forecasts are desk scenarios, not management guidance beyond the specifically sourced ranges. International growth includes acquisitions; no claim of an organic Eucalyptus revenue series is made.","Monthly revenue per average subscriber already uses total revenue. It is not multiplied by quarter-end subscribers and then supplemented with a second revenue stream. Shipping cadence can change recognition timing.","The March shift favors branded GLP-1 medicines with a different margin structure. The forecast does not carry the prior compounded-product gross margin into the new mix or assume regulatory disputes are resolved.","Manufacturer rebate receivables and related payables are modeled as a net timing exposure. The $400M July facility is uncommitted and is not cash on hand; no draw or sale proceeds are assumed.","Payment of the $62.5M June legal reserve is a desk timing assumption and reduces cash without repeating the already recognized expense. New matters could create additional expense or cash requirements.","The funding stress assumes all $683.9M Eucalyptus deferred consideration is paid in six equal cash installments through December 2027. Actual installments, AUD translation and cash/share elections can differ; this is deliberately a cash sensitivity, not the contractual payment schedule.","Other acquisition payables, earnouts and contingent milestones can require additional funding. No full balance sheet, facility capacity test, financing forecast, EPS or valuation is provided."],"reviewed_at":"2026-09-19","schema_version":"operating_model.v1"}}